{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Input","Current Plans","Inputs Allowed","Variables","Individual Calculations ","SS Benefits","Notes","Tables"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":0,"defined_names":122,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Input","index":0,"n_rows":58,"n_cols":55,"rows_kept":58,"cut":false,"hidden":false,"merged":[[0,64,0,67],[1,34,1,39],[0,6,0,32],[1,6,1,32],[6,13,6,15],[8,25,8,29],[17,34,17,38],[12,34,12,39],[5,25,5,29],[3,8,4,15],[9,13,9,15],[3,20,4,29],[13,6,13,39],[7,13,7,15],[7,25,7,29]]}
[]
[null,null,null,null,null,null,"INPUTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLICK THE BUTTON"]
[]
[null,null,null,null,null,null,null,null,"Key Inputs",null,null,null,null,null,null,null,null,null,null,null,"Additional Inputs"]
[]
[null,null,null,null,null,null,null,null,"Age",null,null,null,null,null,null,null,null,null,null,null,"Start Year for Analysis",null,null,null,null,2012]
[null,null,null,null,null,null,null,null,"Target Retirement Income %",null,null,null,null,0.8]
[null,null,null,null,null,null,null,null,"% Target Savings",null,null,null,null,0.1,null,null,null,null,null,null,"Pre-Ret Investment Return"]
[null,null,null,null,null,null,null,null,"Saving for How Many Prior Yrs",null,null,null,null,null,null,null,null,null,null,null,"Post-Ret Investment Return"]
[null,null,null,null,null,null,null,null,"Compensation Growth Rate",null,null,null,null,0.05]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: videos require an Internet connection"]
[null,null,null,null,null,null,"RESULTS"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Income Levels &\nProjected Retirement Income by Source"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Individual Calculations '!BG13","v":50000},{"$f":"'Individual Calculations '!BG14","v":100000},{"$f":"'Individual Calculations '!BG15","v":250000},{"$f":"'Individual Calculations '!BG16","v":500000},{"$f":"'Individual Calculations '!BG17","v":750000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soc Sec",null,null,null,{"$f":"'Individual Calculations '!BH21","v":0.38364532019704434},{"$f":"'Individual Calculations '!BH22","v":0.27852216748768471},{"$f":"'Individual Calculations '!BH23","v":0.1230147783251231},{"$f":"'Individual Calculations '!BH24","v":6.150738916256155E-2},{"$f":"'Individual Calculations '!BH25","v":4.1004926108374376E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"403(b)",null,null,null,{"$f":"'Individual Calculations '!BI21","v":0.22897946050012993},{"$f":"'Individual Calculations '!BI22","v":0.22897946050012993},{"$f":"'Individual Calculations '!BI23","v":0.14907849737986359},{"$f":"'Individual Calculations '!BI24","v":7.4539248689931795E-2},{"$f":"'Individual Calculations '!BI25","v":4.9692832459954525E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"457(b)",null,null,null,{"$f":"'Individual Calculations '!BJ21","v":0},{"$f":"'Individual Calculations '!BJ22","v":0},{"$f":"'Individual Calculations '!BJ23","v":6.3920770496213059E-2},{"$f":"'Individual Calculations '!BJ24","v":5.1491749434462331E-2},{"$f":"'Individual Calculations '!BJ25","v":3.4327832956308216E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total",null,null,null,{"$f":"SUM(AI21:AI23)","v":0.6126247806971743},{"$f":"SUM(AJ21:AJ23)","v":0.50750162798781462},{"$f":"SUM(AK21:AK23)","v":0.33601404620119979},{"$f":"SUM(AL21:AL23)","v":0.18753838728695568},{"$f":"SUM(AM21:AM23)","v":0.1250255915246371}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  GAP",null,null,null,{"$f":"MAX(0,RetIncTarget-AI24)","v":0.18737521930282575},{"$f":"MAX(0,RetIncTarget-AJ24)","v":0.29249837201218543},{"$f":"MAX(0,RetIncTarget-AK24)","v":0.46398595379880025},{"$f":"MAX(0,RetIncTarget-AL24)","v":0.61246161271304433},{"$f":"MAX(0,RetIncTarget-AM24)","v":0.67497440847536294}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Last Age on Exhibits",null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Set Rows",{"$f":"\"<=\"&TEXT((SetLastAge),\"0\")","v":"<=90"},"SetRows"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AnnRet403bAT-AnnRet403bERMatchAT","v":66109.044857449189},{"$f":"-AnnRet457bAT","v":45668.160505771259},{"$f":"-AnnRetATSavingsAT","v":52860.556858419419}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"403(b) Plan","457(b) Plan","After Tax\nSavings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"RetAge","v":65},{"$f":"IF($AV39<=BenPmtsYears,AX$37,0)","v":66109.044857449189},45668.160505771259,52860.556858419419,null,{"$f":"StartYr","v":2014},"CheckChg1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV39+1","v":2},null,66109.044857449189,45668.160505771259,52860.556858419419,null,{"$f":"Age","v":40},"CheckChg2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV40+1","v":3},null,66109.044857449189,45668.160505771259,52860.556858419419,null,{"$f":"RetAge","v":65},"CheckChg3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,66109.044857449189,45668.160505771259,52860.556858419419,null,{"$f":"BenPmtsYears","v":25},"CheckChg4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,66109.044857449189,45668.160505771259,52860.556858419419,null,{"$f":"AcctBalGrowthNum","v":2},"CheckChg5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"AW39+5","v":70},66109.044857449189,45668.160505771259,52860.556858419419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,66109.044857449189,45668.160505771259,52860.556858419419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,66109.044857449189,45668.160505771259,52860.556858419419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,66109.044857449189,45668.160505771259,52860.556858419419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,66109.044857449189,45668.160505771259,52860.556858419419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"AW44+5","v":75},66109.044857449189,45668.160505771259,52860.556858419419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,66109.044857449189,45668.160505771259,52860.556858419419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,66109.044857449189,45668.160505771259,52860.556858419419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,66109.044857449189,45668.160505771259,52860.556858419419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,66109.044857449189,45668.160505771259,52860.556858419419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"AW49+5","v":80},66109.044857449189,45668.160505771259,52860.556858419419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,66109.044857449189,45668.160505771259,52860.556858419419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,66109.044857449189,45668.160505771259,52860.556858419419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,66109.044857449189,45668.160505771259,52860.556858419419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"AW54+4","v":84},66109.044857449189,45668.160505771259,52860.556858419419]

{"sheet":"Current Plans","index":1,"n_rows":90,"n_cols":21,"rows_kept":90,"cut":false,"hidden":false,"merged":[[10,4,10,5],[10,7,10,13],[10,15,10,18],[11,0,11,1]]}
["Retirement Benefit using Current 403(b) Plan and 457(b) Plan"]
[{"$f":"\"Plan Participant - Age \"&Age","v":"Plan Participant - Age 40"}]
[null,null,null,null,null,null,null,null,null,null,null,"Pretax\nRetmnt\nIncome","% of\nFinal\nComp"]
[null,null,null,null,null,null,null,null,"Current Comp (Use Drop to Change)==>  ",null,null,{"$f":"-MIN(L13:L87)","v":120198.26337718034},{"$f":"L4/'Individual Calculations '!$BH$12","v":7.4539248689931795E-2},"  <==403(b)"]
[null,null,null,null,null,null,null,null,"Projected Final Comp==>  ",{"$f":"'Individual Calculations '!BH12","v":1612549.9718568511},null,{"$f":"-MIN(Q13:Q87)","v":83033.019101402257},{"$f":"L5/'Individual Calculations '!$BH$12","v":5.1491749434462331E-2},"  <==457(b)"]
[null,null,null,null,null,null,null,null,"Target Retirement %==>  ",{"$f":"RetIncTarget","v":0.8},null,{"$f":"'Individual Calculations '!BH6","v":99183.73866307702},{"$f":"L6/'Individual Calculations '!$BH$12","v":6.150738916256155E-2},"  <==Social Security"]
[null,null,null,null,null,null,null,null,"Target Retirement Income==>  ",{"$f":"J5*J6","v":1290039.977485481},null,{"$f":"SUM(L4:L6)","v":302415.02114165958},{"$f":"L7/'Individual Calculations '!$BH$12","v":0.18753838728695565},"  <==Projected Retirement Income"]
[null,null,null,null,null,null,null,null,null,"RETIREMENT GAP==>  ",{"$f":"MAX(0,RetIncTarget-M7)","v":0.61246161271304445}]
[]
[null,null,null,null,-1,{"$f":"E10-1","v":-2},null,{"$f":"F10-1","v":-3},{"$f":"H10-1","v":-4},-5,-6,-7,-8,-9,null,{"$f":"N10-1","v":-10},{"$f":"P10-1","v":-11},{"$f":"Q10-1","v":-12},{"$f":"R10-1","v":-13},null,{"$f":"S10-1","v":-14}]
[null,null,null,null,"Compensation",null,null,"403(b) Plan",null,null,null,null,null,null,null,"457(b) Plan",null,null,null,null,"[2-3-4-10]"]
["Year",null,"Age",null,{"$f":"\"Projected\nComp \n(\"&TEXT(CompGrowthRate,\"0.0%\")&\" Growth)\"","v":"Projected\nComp \n(5.0% Growth)"},{"$f":"\"Exec's Target\nSavings\"&IF(TargetMethod1=1,\"\n(\"&TEXT(TargetContribPercent,\"0.0%\")&\")\",IF(TargetMethod2=1,\"\n(\"&TEXT(TargetContribDollarAmt,\"$0,000\")&\")\",\"\n(Max IRS Limit)\"))","v":"Exec's Target\nSavings\n(10.0%)"},null,"Executive\nContribution","Catch-up\nContribution",{"$f":"\"Employer\nMatch\n@ \"&TEXT(MachtingERCont,\"0.0%\")","v":"Employer\nMatch\n@ 25.0%"},"Total\n403(b)\nContributions","Pretax\nRetirement\nDistribution",{"$f":"\"Investment\nEarnings\n@ \"&TEXT(AcctBalGrowth,\"0.00%\")&\" /\n\"&TEXT(PostRetGrowth,\"0.00%\")","v":"Investment\nEarnings\n@ 6.00% /\n4.00%"},"End of Yr\nAccount\nBalance",null,"Executive\nContribution","Pretax\nRetirement\nDistribution",{"$f":"\"Investment\nEarnings\n@ \"&TEXT(AcctBalGrowth,\"0.00%\")&\" /\n\"&TEXT(PostRetGrowth,\"0.00%\")","v":"Investment\nEarnings\n@ 6.00% /\n4.00%"},"End of Yr\nAccount\nBalance",null,"Excluded\nContributions"]
[1,{"$f":"'Individual Calculations '!B13","v":2014},{"$f":"'Individual Calculations '!C13","v":40},null,{"$f":"'Individual Calculations '!G13","v":500000},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R13)","v":50000},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I13,'Individual Calculations '!S13)","v":17500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J13,'Individual Calculations '!T13)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K13,'Individual Calculations '!U13)","v":4375},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N13,'Individual Calculations '!V13)","v":21875},{"$f":"'Individual Calculations '!AB13+'Individual Calculations '!AI13","v":0},{"$f":"'Individual Calculations '!AE13+'Individual Calculations '!AL13","v":1312.5},{"$f":"'Individual Calculations '!AF13+'Individual Calculations '!AM13","v":23187.5},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O13,'Individual Calculations '!W13)","v":17500},{"$f":"'Individual Calculations '!AQ13","v":0},{"$f":"'Individual Calculations '!AT13","v":1050},{"$f":"'Individual Calculations '!AU13","v":18550},null,{"$f":"'Individual Calculations '!AX13","v":15000}]
[{"$f":"A13+1","v":2},{"$f":"'Individual Calculations '!B14","v":2015},{"$f":"IF(A14=\"\",\"\",+C13+1)","v":41},null,{"$f":"'Individual Calculations '!G14","v":525000},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R14)","v":52500},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I14,'Individual Calculations '!S14)","v":18000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J14,'Individual Calculations '!T14)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K14,'Individual Calculations '!U14)","v":4500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N14,'Individual Calculations '!V14)","v":22500},{"$f":"'Individual Calculations '!AB14+'Individual Calculations '!AI14","v":0},{"$f":"'Individual Calculations '!AE14+'Individual Calculations '!AL14","v":2741.25},{"$f":"'Individual Calculations '!AF14+'Individual Calculations '!AM14","v":48428.75},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O14,'Individual Calculations '!W14)","v":18000},{"$f":"'Individual Calculations '!AQ14","v":0},{"$f":"'Individual Calculations '!AT14","v":2193},{"$f":"'Individual Calculations '!AU14","v":38743},null,{"$f":"'Individual Calculations '!AX14","v":16500}]
[{"$f":"A14+1","v":3},{"$f":"'Individual Calculations '!B15","v":2016},{"$f":"IF(A15=\"\",\"\",+C14+1)","v":42},null,{"$f":"'Individual Calculations '!G15","v":551250},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R15)","v":55125},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I15,'Individual Calculations '!S15)","v":18500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J15,'Individual Calculations '!T15)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K15,'Individual Calculations '!U15)","v":4625},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N15,'Individual Calculations '!V15)","v":23125},{"$f":"'Individual Calculations '!AB15+'Individual Calculations '!AI15","v":0},{"$f":"'Individual Calculations '!AE15+'Individual Calculations '!AL15","v":4293.2250000000004},{"$f":"'Individual Calculations '!AF15+'Individual Calculations '!AM15","v":75846.975000000006},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O15,'Individual Calculations '!W15)","v":18500},{"$f":"'Individual Calculations '!AQ15","v":0},{"$f":"'Individual Calculations '!AT15","v":3434.58},{"$f":"'Individual Calculations '!AU15","v":60677.58},null,{"$f":"'Individual Calculations '!AX15","v":18125}]
[4,{"$f":"'Individual Calculations '!B16","v":2017},43,null,{"$f":"'Individual Calculations '!G16","v":578812.5},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R16)","v":57881.25},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I16,'Individual Calculations '!S16)","v":19000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J16,'Individual Calculations '!T16)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K16,'Individual Calculations '!U16)","v":4750},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N16,'Individual Calculations '!V16)","v":23750},{"$f":"'Individual Calculations '!AB16+'Individual Calculations '!AI16","v":0},{"$f":"'Individual Calculations '!AE16+'Individual Calculations '!AL16","v":5975.8185000000003},{"$f":"'Individual Calculations '!AF16+'Individual Calculations '!AM16","v":105572.7935},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O16,'Individual Calculations '!W16)","v":19000},{"$f":"'Individual Calculations '!AQ16","v":0},{"$f":"'Individual Calculations '!AT16","v":4780.6548000000003},{"$f":"'Individual Calculations '!AU16","v":84458.234800000006},null,{"$f":"'Individual Calculations '!AX16","v":19881.25}]
[5,{"$f":"'Individual Calculations '!B17","v":2018},44,null,{"$f":"'Individual Calculations '!G17","v":607753.125},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R17)","v":60775.3125},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I17,'Individual Calculations '!S17)","v":19500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J17,'Individual Calculations '!T17)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K17,'Individual Calculations '!U17)","v":4875},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N17,'Individual Calculations '!V17)","v":24375},{"$f":"'Individual Calculations '!AB17+'Individual Calculations '!AI17","v":0},{"$f":"'Individual Calculations '!AE17+'Individual Calculations '!AL17","v":7796.8676100000002},{"$f":"'Individual Calculations '!AF17+'Individual Calculations '!AM17","v":137744.66111000002},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O17,'Individual Calculations '!W17)","v":19500},{"$f":"'Individual Calculations '!AQ17","v":0},{"$f":"'Individual Calculations '!AT17","v":6237.4940880000004},{"$f":"'Individual Calculations '!AU17","v":110195.72888800001},null,{"$f":"'Individual Calculations '!AX17","v":21775.3125}]
[6,{"$f":"'Individual Calculations '!B18","v":2019},45,null,{"$f":"'Individual Calculations '!G18","v":638140.78125},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R18)","v":63814.078125},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I18,'Individual Calculations '!S18)","v":20000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J18,'Individual Calculations '!T18)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K18,'Individual Calculations '!U18)","v":5000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N18,'Individual Calculations '!V18)","v":25000},{"$f":"'Individual Calculations '!AB18+'Individual Calculations '!AI18","v":0},{"$f":"'Individual Calculations '!AE18+'Individual Calculations '!AL18","v":9764.6796666000009},{"$f":"'Individual Calculations '!AF18+'Individual Calculations '!AM18","v":172509.3407766},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O18,'Individual Calculations '!W18)","v":20000},{"$f":"'Individual Calculations '!AQ18","v":0},{"$f":"'Individual Calculations '!AT18","v":7811.74373328},{"$f":"'Individual Calculations '!AU18","v":138007.47262128},null,{"$f":"'Individual Calculations '!AX18","v":23814.078125}]
[7,{"$f":"'Individual Calculations '!B19","v":2020},46,null,{"$f":"'Individual Calculations '!G19","v":670047.8203125},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R19)","v":67004.782031249997},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I19,'Individual Calculations '!S19)","v":20500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J19,'Individual Calculations '!T19)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K19,'Individual Calculations '!U19)","v":5125},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N19,'Individual Calculations '!V19)","v":25625},{"$f":"'Individual Calculations '!AB19+'Individual Calculations '!AI19","v":0},{"$f":"'Individual Calculations '!AE19+'Individual Calculations '!AL19","v":11888.060446596},{"$f":"'Individual Calculations '!AF19+'Individual Calculations '!AM19","v":210022.40122319601},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O19,'Individual Calculations '!W19)","v":20500},{"$f":"'Individual Calculations '!AQ19","v":0},{"$f":"'Individual Calculations '!AT19","v":9510.4483572768004},{"$f":"'Individual Calculations '!AU19","v":168017.92097855679},null,{"$f":"'Individual Calculations '!AX19","v":26004.782031249997}]
[8,{"$f":"'Individual Calculations '!B20","v":2021},47,null,{"$f":"'Individual Calculations '!G20","v":703550.21132812498},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R20)","v":70355.021132812501},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I20,'Individual Calculations '!S20)","v":21500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J20,'Individual Calculations '!T20)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K20,'Individual Calculations '!U20)","v":5375},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N20,'Individual Calculations '!V20)","v":26875},{"$f":"'Individual Calculations '!AB20+'Individual Calculations '!AI20","v":0},{"$f":"'Individual Calculations '!AE20+'Individual Calculations '!AL20","v":14213.844073391758},{"$f":"'Individual Calculations '!AF20+'Individual Calculations '!AM20","v":251111.24529658773},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O20,'Individual Calculations '!W20)","v":21500},{"$f":"'Individual Calculations '!AQ20","v":0},{"$f":"'Individual Calculations '!AT20","v":11371.075258713407},{"$f":"'Individual Calculations '!AU20","v":200888.99623727018},null,{"$f":"'Individual Calculations '!AX20","v":27355.021132812501}]
[9,{"$f":"'Individual Calculations '!B21","v":2022},48,null,{"$f":"'Individual Calculations '!G21","v":738727.72189453128},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R21)","v":73872.772189453128},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I21,'Individual Calculations '!S21)","v":22000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J21,'Individual Calculations '!T21)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K21,'Individual Calculations '!U21)","v":5500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N21,'Individual Calculations '!V21)","v":27500},{"$f":"'Individual Calculations '!AB21+'Individual Calculations '!AI21","v":0},{"$f":"'Individual Calculations '!AE21+'Individual Calculations '!AL21","v":16716.674717795264},{"$f":"'Individual Calculations '!AF21+'Individual Calculations '!AM21","v":295327.92001438298},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O21,'Individual Calculations '!W21)","v":22000},{"$f":"'Individual Calculations '!AQ21","v":0},{"$f":"'Individual Calculations '!AT21","v":13373.33977423621},{"$f":"'Individual Calculations '!AU21","v":236262.33601150638},null,{"$f":"'Individual Calculations '!AX21","v":29872.772189453128}]
[10,{"$f":"'Individual Calculations '!B22","v":2023},49,null,{"$f":"'Individual Calculations '!G22","v":775664.1079892579},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R22)","v":77566.41079892579},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I22,'Individual Calculations '!S22)","v":22500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J22,'Individual Calculations '!T22)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K22,'Individual Calculations '!U22)","v":5625},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N22,'Individual Calculations '!V22)","v":28125},{"$f":"'Individual Calculations '!AB22+'Individual Calculations '!AI22","v":0},{"$f":"'Individual Calculations '!AE22+'Individual Calculations '!AL22","v":19407.175200862977},{"$f":"'Individual Calculations '!AF22+'Individual Calculations '!AM22","v":342860.09521524596},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O22,'Individual Calculations '!W22)","v":22500},{"$f":"'Individual Calculations '!AQ22","v":0},{"$f":"'Individual Calculations '!AT22","v":15525.740160690382},{"$f":"'Individual Calculations '!AU22","v":274288.07617219677},null,{"$f":"'Individual Calculations '!AX22","v":32566.41079892579}]
[11,{"$f":"'Individual Calculations '!B23","v":2024},50,null,{"$f":"'Individual Calculations '!G23","v":814447.31338872085},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R23)","v":81444.731338872094},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I23,'Individual Calculations '!S23)","v":23500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J23,'Individual Calculations '!T23)","v":7000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K23,'Individual Calculations '!U23)","v":7625},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N23,'Individual Calculations '!V23)","v":38125},{"$f":"'Individual Calculations '!AB23+'Individual Calculations '!AI23","v":0},{"$f":"'Individual Calculations '!AE23+'Individual Calculations '!AL23","v":22859.105712914756},{"$f":"'Individual Calculations '!AF23+'Individual Calculations '!AM23","v":403844.20092816069},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O23,'Individual Calculations '!W23)","v":23500},{"$f":"'Individual Calculations '!AQ23","v":0},{"$f":"'Individual Calculations '!AT23","v":17867.284570331805},{"$f":"'Individual Calculations '!AU23","v":315655.36074252857},null,{"$f":"'Individual Calculations '!AX23","v":27444.731338872094}]
[12,{"$f":"'Individual Calculations '!B24","v":2025},51,null,{"$f":"'Individual Calculations '!G24","v":855169.67905815691},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R24)","v":85516.967905815691},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I24,'Individual Calculations '!S24)","v":24000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J24,'Individual Calculations '!T24)","v":7500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K24,'Individual Calculations '!U24)","v":7875},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N24,'Individual Calculations '!V24)","v":39375},{"$f":"'Individual Calculations '!AB24+'Individual Calculations '!AI24","v":0},{"$f":"'Individual Calculations '!AE24+'Individual Calculations '!AL24","v":26593.152055689643},{"$f":"'Individual Calculations '!AF24+'Individual Calculations '!AM24","v":469812.35298385035},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O24,'Individual Calculations '!W24)","v":24000},{"$f":"'Individual Calculations '!AQ24","v":0},{"$f":"'Individual Calculations '!AT24","v":20379.321644551714},{"$f":"'Individual Calculations '!AU24","v":360034.68238708028},null,{"$f":"'Individual Calculations '!AX24","v":30016.967905815691}]
[13,{"$f":"'Individual Calculations '!B25","v":2026},52,null,{"$f":"'Individual Calculations '!G25","v":897928.16301106475},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R25)","v":89792.816301106475},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I25,'Individual Calculations '!S25)","v":24500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J25,'Individual Calculations '!T25)","v":7500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K25,'Individual Calculations '!U25)","v":8000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N25,'Individual Calculations '!V25)","v":40000},{"$f":"'Individual Calculations '!AB25+'Individual Calculations '!AI25","v":0},{"$f":"'Individual Calculations '!AE25+'Individual Calculations '!AL25","v":30588.741179031022},{"$f":"'Individual Calculations '!AF25+'Individual Calculations '!AM25","v":540401.09416288137},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O25,'Individual Calculations '!W25)","v":24500},{"$f":"'Individual Calculations '!AQ25","v":0},{"$f":"'Individual Calculations '!AT25","v":23072.080943224817},{"$f":"'Individual Calculations '!AU25","v":407606.76333030511},null,{"$f":"'Individual Calculations '!AX25","v":33292.816301106475}]
[14,{"$f":"'Individual Calculations '!B26","v":2027},53,null,{"$f":"'Individual Calculations '!G26","v":942824.57116161799},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R26)","v":94282.457116161808},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I26,'Individual Calculations '!S26)","v":25500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J26,'Individual Calculations '!T26)","v":8000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K26,'Individual Calculations '!U26)","v":8375},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N26,'Individual Calculations '!V26)","v":41875},{"$f":"'Individual Calculations '!AB26+'Individual Calculations '!AI26","v":0},{"$f":"'Individual Calculations '!AE26+'Individual Calculations '!AL26","v":34936.565649772878},{"$f":"'Individual Calculations '!AF26+'Individual Calculations '!AM26","v":617212.65981265425},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O26,'Individual Calculations '!W26)","v":25500},{"$f":"'Individual Calculations '!AQ26","v":0},{"$f":"'Individual Calculations '!AT26","v":25986.405799818305},{"$f":"'Individual Calculations '!AU26","v":459093.1691301234},null,{"$f":"'Individual Calculations '!AX26","v":35282.457116161808}]
[15,{"$f":"'Individual Calculations '!B27","v":2028},54,null,{"$f":"'Individual Calculations '!G27","v":989965.79971969896},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R27)","v":98996.579971969899},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I27,'Individual Calculations '!S27)","v":26000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J27,'Individual Calculations '!T27)","v":8000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K27,'Individual Calculations '!U27)","v":8500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N27,'Individual Calculations '!V27)","v":42500},{"$f":"'Individual Calculations '!AB27+'Individual Calculations '!AI27","v":0},{"$f":"'Individual Calculations '!AE27+'Individual Calculations '!AL27","v":39582.759588759262},{"$f":"'Individual Calculations '!AF27+'Individual Calculations '!AM27","v":699295.41940141353},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O27,'Individual Calculations '!W27)","v":26000},{"$f":"'Individual Calculations '!AQ27","v":0},{"$f":"'Individual Calculations '!AT27","v":29105.590147807401},{"$f":"'Individual Calculations '!AU27","v":514198.75927793077},null,{"$f":"'Individual Calculations '!AX27","v":38996.579971969899}]
[16,{"$f":"'Individual Calculations '!B28","v":2029},55,null,{"$f":"'Individual Calculations '!G28","v":1039464.089705684},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R28)","v":103946.4089705684},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I28,'Individual Calculations '!S28)","v":27000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J28,'Individual Calculations '!T28)","v":8500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K28,'Individual Calculations '!U28)","v":8875},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N28,'Individual Calculations '!V28)","v":44375},{"$f":"'Individual Calculations '!AB28+'Individual Calculations '!AI28","v":0},{"$f":"'Individual Calculations '!AE28+'Individual Calculations '!AL28","v":44620.225164084812},{"$f":"'Individual Calculations '!AF28+'Individual Calculations '!AM28","v":788290.64456549834},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O28,'Individual Calculations '!W28)","v":27000},{"$f":"'Individual Calculations '!AQ28","v":0},{"$f":"'Individual Calculations '!AT28","v":32471.92555667584},{"$f":"'Individual Calculations '!AU28","v":573670.6848346066},null,{"$f":"'Individual Calculations '!AX28","v":41446.408970568402}]
[17,{"$f":"'Individual Calculations '!B29","v":2030},56,null,{"$f":"'Individual Calculations '!G29","v":1091437.2941909682},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R29)","v":109143.72941909682},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I29,'Individual Calculations '!S29)","v":28000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J29,'Individual Calculations '!T29)","v":8500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K29,'Individual Calculations '!U29)","v":9125},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N29,'Individual Calculations '!V29)","v":45625},{"$f":"'Individual Calculations '!AB29+'Individual Calculations '!AI29","v":0},{"$f":"'Individual Calculations '!AE29+'Individual Calculations '!AL29","v":50034.938673929901},{"$f":"'Individual Calculations '!AF29+'Individual Calculations '!AM29","v":883950.58323942823},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O29,'Individual Calculations '!W29)","v":28000},{"$f":"'Individual Calculations '!AQ29","v":0},{"$f":"'Individual Calculations '!AT29","v":36100.241090076393},{"$f":"'Individual Calculations '!AU29","v":637770.92592468299},null,{"$f":"'Individual Calculations '!AX29","v":44643.729419096824}]
[18,{"$f":"'Individual Calculations '!B30","v":2031},57,null,{"$f":"'Individual Calculations '!G30","v":1146009.1589005166},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R30)","v":114600.91589005166},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I30,'Individual Calculations '!S30)","v":28500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J30,'Individual Calculations '!T30)","v":9000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K30,'Individual Calculations '!U30)","v":9375},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N30,'Individual Calculations '!V30)","v":46875},{"$f":"'Individual Calculations '!AB30+'Individual Calculations '!AI30","v":0},{"$f":"'Individual Calculations '!AE30+'Individual Calculations '!AL30","v":55849.534994365691},{"$f":"'Individual Calculations '!AF30+'Individual Calculations '!AM30","v":986675.11823379388},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O30,'Individual Calculations '!W30)","v":28500},{"$f":"'Individual Calculations '!AQ30","v":0},{"$f":"'Individual Calculations '!AT30","v":39976.255555480981},{"$f":"'Individual Calculations '!AU30","v":706247.18148016394},null,{"$f":"'Individual Calculations '!AX30","v":48600.915890051663}]
[19,{"$f":"'Individual Calculations '!B31","v":2032},58,null,{"$f":"'Individual Calculations '!G31","v":1203309.6168455426},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R31)","v":120330.96168455426},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I31,'Individual Calculations '!S31)","v":29500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J31,'Individual Calculations '!T31)","v":9000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K31,'Individual Calculations '!U31)","v":9625},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N31,'Individual Calculations '!V31)","v":48125},{"$f":"'Individual Calculations '!AB31+'Individual Calculations '!AI31","v":0},{"$f":"'Individual Calculations '!AE31+'Individual Calculations '!AL31","v":62088.007094027635},{"$f":"'Individual Calculations '!AF31+'Individual Calculations '!AM31","v":1096888.1253278214},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O31,'Individual Calculations '!W31)","v":29500},{"$f":"'Individual Calculations '!AQ31","v":0},{"$f":"'Individual Calculations '!AT31","v":44144.830888809833},{"$f":"'Individual Calculations '!AU31","v":779892.01236897381},null,{"$f":"'Individual Calculations '!AX31","v":52330.961684554262}]
[20,{"$f":"'Individual Calculations '!B32","v":2033},59,null,{"$f":"'Individual Calculations '!G32","v":1263475.0976878197},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R32)","v":126347.50976878198},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I32,'Individual Calculations '!S32)","v":30500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J32,'Individual Calculations '!T32)","v":9500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K32,'Individual Calculations '!U32)","v":10000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N32,'Individual Calculations '!V32)","v":50000},{"$f":"'Individual Calculations '!AB32+'Individual Calculations '!AI32","v":0},{"$f":"'Individual Calculations '!AE32+'Individual Calculations '!AL32","v":68813.287519669277},{"$f":"'Individual Calculations '!AF32+'Individual Calculations '!AM32","v":1215701.4128474907},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O32,'Individual Calculations '!W32)","v":30500},{"$f":"'Individual Calculations '!AQ32","v":0},{"$f":"'Individual Calculations '!AT32","v":48623.520742138426},{"$f":"'Individual Calculations '!AU32","v":859015.53311111219},null,{"$f":"'Individual Calculations '!AX32","v":55847.50976878198}]
[21,{"$f":"'Individual Calculations '!B33","v":2034},60,null,{"$f":"'Individual Calculations '!G33","v":1326648.8525722108},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R33)","v":132664.88525722109},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I33,'Individual Calculations '!S33)","v":31500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J33,'Individual Calculations '!T33)","v":9500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K33,'Individual Calculations '!U33)","v":10250},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N33,'Individual Calculations '!V33)","v":51250},{"$f":"'Individual Calculations '!AB33+'Individual Calculations '!AI33","v":0},{"$f":"'Individual Calculations '!AE33+'Individual Calculations '!AL33","v":76017.08477084944},{"$f":"'Individual Calculations '!AF33+'Individual Calculations '!AM33","v":1342968.4976183402},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O33,'Individual Calculations '!W33)","v":31500},{"$f":"'Individual Calculations '!AQ33","v":0},{"$f":"'Individual Calculations '!AT33","v":53430.931986666728},{"$f":"'Individual Calculations '!AU33","v":943946.46509777894},null,{"$f":"'Individual Calculations '!AX33","v":60164.885257221089}]
[22,{"$f":"'Individual Calculations '!B34","v":2035},61,null,{"$f":"'Individual Calculations '!G34","v":1392981.2952008215},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R34)","v":139298.12952008215},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I34,'Individual Calculations '!S34)","v":32500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J34,'Individual Calculations '!T34)","v":10000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K34,'Individual Calculations '!U34)","v":10625},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N34,'Individual Calculations '!V34)","v":53125},{"$f":"'Individual Calculations '!AB34+'Individual Calculations '!AI34","v":0},{"$f":"'Individual Calculations '!AE34+'Individual Calculations '!AL34","v":83765.609857100411},{"$f":"'Individual Calculations '!AF34+'Individual Calculations '!AM34","v":1479859.1074754405},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O34,'Individual Calculations '!W34)","v":32500},{"$f":"'Individual Calculations '!AQ34","v":0},{"$f":"'Individual Calculations '!AT34","v":58586.787905866731},{"$f":"'Individual Calculations '!AU34","v":1035033.2530036457},null,{"$f":"'Individual Calculations '!AX34","v":64298.129520082148}]
[23,{"$f":"'Individual Calculations '!B35","v":2036},62,null,{"$f":"'Individual Calculations '!G35","v":1462630.3599608627},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R35)","v":146263.03599608628},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I35,'Individual Calculations '!S35)","v":33500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J35,'Individual Calculations '!T35)","v":10500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K35,'Individual Calculations '!U35)","v":11000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N35,'Individual Calculations '!V35)","v":55000},{"$f":"'Individual Calculations '!AB35+'Individual Calculations '!AI35","v":0},{"$f":"'Individual Calculations '!AE35+'Individual Calculations '!AL35","v":92091.546448526424},{"$f":"'Individual Calculations '!AF35+'Individual Calculations '!AM35","v":1626950.6539239669},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O35,'Individual Calculations '!W35)","v":33500},{"$f":"'Individual Calculations '!AQ35","v":0},{"$f":"'Individual Calculations '!AT35","v":64111.995180218742},{"$f":"'Individual Calculations '!AU35","v":1132645.2481838644},null,{"$f":"'Individual Calculations '!AX35","v":68763.035996086284}]
[24,{"$f":"'Individual Calculations '!B36","v":2037},63,null,{"$f":"'Individual Calculations '!G36","v":1535761.8779589059},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R36)","v":153576.18779589058},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I36,'Individual Calculations '!S36)","v":34500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J36,'Individual Calculations '!T36)","v":10500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K36,'Individual Calculations '!U36)","v":11250},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N36,'Individual Calculations '!V36)","v":56250},{"$f":"'Individual Calculations '!AB36+'Individual Calculations '!AI36","v":0},{"$f":"'Individual Calculations '!AE36+'Individual Calculations '!AL36","v":100992.03923543802},{"$f":"'Individual Calculations '!AF36+'Individual Calculations '!AM36","v":1784192.6931594051},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O36,'Individual Calculations '!W36)","v":34500},{"$f":"'Individual Calculations '!AQ36","v":0},{"$f":"'Individual Calculations '!AT36","v":70028.714891031865},{"$f":"'Individual Calculations '!AU36","v":1237173.9630748963},null,{"$f":"'Individual Calculations '!AX36","v":74076.187795890582}]
[25,{"$f":"'Individual Calculations '!B37","v":2038},64,null,{"$f":"'Individual Calculations '!G37","v":1612549.9718568511},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R37)","v":161254.99718568512},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I37,'Individual Calculations '!S37)","v":35500},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J37,'Individual Calculations '!T37)","v":11000},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K37,'Individual Calculations '!U37)","v":11625},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N37,'Individual Calculations '!V37)","v":58125},{"$f":"'Individual Calculations '!AB37+'Individual Calculations '!AI37","v":0},{"$f":"'Individual Calculations '!AE37+'Individual Calculations '!AL37","v":110539.0615895643},{"$f":"'Individual Calculations '!AF37+'Individual Calculations '!AM37","v":1952856.7547489693},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O37,'Individual Calculations '!W37)","v":35500},{"$f":"'Individual Calculations '!AQ37","v":0},{"$f":"'Individual Calculations '!AT37","v":76360.43778449377},{"$f":"'Individual Calculations '!AU37","v":1349034.4008593899},null,{"$f":"'Individual Calculations '!AX37","v":79254.997185685119}]
[26,{"$f":"'Individual Calculations '!B38","v":2039},65,null,{"$f":"'Individual Calculations '!G38","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R38)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I38,'Individual Calculations '!S38)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J38,'Individual Calculations '!T38)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K38,'Individual Calculations '!U38)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N38,'Individual Calculations '!V38)","v":0},{"$f":"'Individual Calculations '!AB38+'Individual Calculations '!AI38","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE38+'Individual Calculations '!AL38","v":73306.339654871568},{"$f":"'Individual Calculations '!AF38+'Individual Calculations '!AM38","v":1905964.8310266607},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O38,'Individual Calculations '!W38)","v":0},{"$f":"'Individual Calculations '!AQ38","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT38","v":50640.055270319506},{"$f":"'Individual Calculations '!AU38","v":1316641.4370283072},null,{"$f":"'Individual Calculations '!AX38","v":0}]
[27,{"$f":"'Individual Calculations '!B39","v":2040},66,null,{"$f":"'Individual Calculations '!G39","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R39)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I39,'Individual Calculations '!S39)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J39,'Individual Calculations '!T39)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K39,'Individual Calculations '!U39)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N39,'Individual Calculations '!V39)","v":0},{"$f":"'Individual Calculations '!AB39+'Individual Calculations '!AI39","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE39+'Individual Calculations '!AL39","v":71430.662705979223},{"$f":"'Individual Calculations '!AF39+'Individual Calculations '!AM39","v":1857197.2303554597},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O39,'Individual Calculations '!W39)","v":0},{"$f":"'Individual Calculations '!AQ39","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT39","v":49344.336717076199},{"$f":"'Individual Calculations '!AU39","v":1282952.7546439811},null,{"$f":"'Individual Calculations '!AX39","v":0}]
[28,{"$f":"'Individual Calculations '!B40","v":2041},67,null,{"$f":"'Individual Calculations '!G40","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R40)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I40,'Individual Calculations '!S40)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J40,'Individual Calculations '!T40)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K40,'Individual Calculations '!U40)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N40,'Individual Calculations '!V40)","v":0},{"$f":"'Individual Calculations '!AB40+'Individual Calculations '!AI40","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE40+'Individual Calculations '!AL40","v":69479.958679131174},{"$f":"'Individual Calculations '!AF40+'Individual Calculations '!AM40","v":1806478.9256574106},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O40,'Individual Calculations '!W40)","v":0},{"$f":"'Individual Calculations '!AQ40","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT40","v":47996.789421703157},{"$f":"'Individual Calculations '!AU40","v":1247916.5249642821},null,{"$f":"'Individual Calculations '!AX40","v":0}]
[29,{"$f":"'Individual Calculations '!B41","v":2042},68,null,{"$f":"'Individual Calculations '!G41","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R41)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I41,'Individual Calculations '!S41)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J41,'Individual Calculations '!T41)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K41,'Individual Calculations '!U41)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N41,'Individual Calculations '!V41)","v":0},{"$f":"'Individual Calculations '!AB41+'Individual Calculations '!AI41","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE41+'Individual Calculations '!AL41","v":67451.226491209221},{"$f":"'Individual Calculations '!AF41+'Individual Calculations '!AM41","v":1753731.8887714394},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O41,'Individual Calculations '!W41)","v":0},{"$f":"'Individual Calculations '!AQ41","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT41","v":46595.340234515192},{"$f":"'Individual Calculations '!AU41","v":1211478.8460973951},null,{"$f":"'Individual Calculations '!AX41","v":0}]
[30,{"$f":"'Individual Calculations '!B42","v":2043},69,null,{"$f":"'Individual Calculations '!G42","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R42)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I42,'Individual Calculations '!S42)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J42,'Individual Calculations '!T42)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K42,'Individual Calculations '!U42)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N42,'Individual Calculations '!V42)","v":0},{"$f":"'Individual Calculations '!AB42+'Individual Calculations '!AI42","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE42+'Individual Calculations '!AL42","v":65341.345015770377},{"$f":"'Individual Calculations '!AF42+'Individual Calculations '!AM42","v":1698874.9704100296},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O42,'Individual Calculations '!W42)","v":0},{"$f":"'Individual Calculations '!AQ42","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT42","v":45137.833079839715},{"$f":"'Individual Calculations '!AU42","v":1173583.6600758326},null,{"$f":"'Individual Calculations '!AX42","v":0}]
[31,{"$f":"'Individual Calculations '!B43","v":2044},70,null,{"$f":"'Individual Calculations '!G43","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R43)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I43,'Individual Calculations '!S43)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J43,'Individual Calculations '!T43)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K43,'Individual Calculations '!U43)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N43,'Individual Calculations '!V43)","v":0},{"$f":"'Individual Calculations '!AB43+'Individual Calculations '!AI43","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE43+'Individual Calculations '!AL43","v":63147.068281313979},{"$f":"'Individual Calculations '!AF43+'Individual Calculations '!AM43","v":1641823.7753141634},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O43,'Individual Calculations '!W43)","v":0},{"$f":"'Individual Calculations '!AQ43","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT43","v":43622.025638977218},{"$f":"'Individual Calculations '!AU43","v":1134172.6666134077},null,{"$f":"'Individual Calculations '!AX43","v":0}]
[32,{"$f":"'Individual Calculations '!B44","v":2045},71,null,{"$f":"'Individual Calculations '!G44","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R44)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I44,'Individual Calculations '!S44)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J44,'Individual Calculations '!T44)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K44,'Individual Calculations '!U44)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N44,'Individual Calculations '!V44)","v":0},{"$f":"'Individual Calculations '!AB44+'Individual Calculations '!AI44","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE44+'Individual Calculations '!AL44","v":60865.020477479331},{"$f":"'Individual Calculations '!AF44+'Individual Calculations '!AM44","v":1582490.5324144624},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O44,'Individual Calculations '!W44)","v":0},{"$f":"'Individual Calculations '!AQ44","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT44","v":42045.585900480219},{"$f":"'Individual Calculations '!AU44","v":1093185.2334124856},null,{"$f":"'Individual Calculations '!AX44","v":0}]
[33,{"$f":"'Individual Calculations '!B45","v":2046},72,null,{"$f":"'Individual Calculations '!G45","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R45)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I45,'Individual Calculations '!S45)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J45,'Individual Calculations '!T45)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K45,'Individual Calculations '!U45)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N45,'Individual Calculations '!V45)","v":0},{"$f":"'Individual Calculations '!AB45+'Individual Calculations '!AI45","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE45+'Individual Calculations '!AL45","v":58491.690761491278},{"$f":"'Individual Calculations '!AF45+'Individual Calculations '!AM45","v":1520783.9597987733},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O45,'Individual Calculations '!W45)","v":0},{"$f":"'Individual Calculations '!AQ45","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT45","v":40406.088572443332},{"$f":"'Individual Calculations '!AU45","v":1050558.3028835265},null,{"$f":"'Individual Calculations '!AX45","v":0}]
[34,{"$f":"'Individual Calculations '!B46","v":2047},73,null,{"$f":"'Individual Calculations '!G46","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R46)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I46,'Individual Calculations '!S46)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J46,'Individual Calculations '!T46)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K46,'Individual Calculations '!U46)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N46,'Individual Calculations '!V46)","v":0},{"$f":"'Individual Calculations '!AB46+'Individual Calculations '!AI46","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE46+'Individual Calculations '!AL46","v":56023.427856863716},{"$f":"'Individual Calculations '!AF46+'Individual Calculations '!AM46","v":1456609.1242784567},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O46,'Individual Calculations '!W46)","v":0},{"$f":"'Individual Calculations '!AQ46","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT46","v":38701.011351284971},{"$f":"'Individual Calculations '!AU46","v":1006226.2951334092},null,{"$f":"'Individual Calculations '!AX46","v":0}]
[35,{"$f":"'Individual Calculations '!B47","v":2048},74,null,{"$f":"'Individual Calculations '!G47","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R47)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I47,'Individual Calculations '!S47)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J47,'Individual Calculations '!T47)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K47,'Individual Calculations '!U47)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N47,'Individual Calculations '!V47)","v":0},{"$f":"'Individual Calculations '!AB47+'Individual Calculations '!AI47","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE47+'Individual Calculations '!AL47","v":53456.434436051059},{"$f":"'Individual Calculations '!AF47+'Individual Calculations '!AM47","v":1389867.2953373275},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O47,'Individual Calculations '!W47)","v":0},{"$f":"'Individual Calculations '!AQ47","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT47","v":36927.731041280276},{"$f":"'Individual Calculations '!AU47","v":960121.00707328727},null,{"$f":"'Individual Calculations '!AX47","v":0}]
[36,{"$f":"'Individual Calculations '!B48","v":2049},75,null,{"$f":"'Individual Calculations '!G48","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R48)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I48,'Individual Calculations '!S48)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J48,'Individual Calculations '!T48)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K48,'Individual Calculations '!U48)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N48,'Individual Calculations '!V48)","v":0},{"$f":"'Individual Calculations '!AB48+'Individual Calculations '!AI48","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE48+'Individual Calculations '!AL48","v":50786.761278405895},{"$f":"'Individual Calculations '!AF48+'Individual Calculations '!AM48","v":1320455.7932385532},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O48,'Individual Calculations '!W48)","v":0},{"$f":"'Individual Calculations '!AQ48","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT48","v":35083.519518875401},{"$f":"'Individual Calculations '!AU48","v":912171.50749076041},null,{"$f":"'Individual Calculations '!AX48","v":0}]
[37,{"$f":"'Individual Calculations '!B49","v":2050},76,null,{"$f":"'Individual Calculations '!G49","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R49)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I49,'Individual Calculations '!S49)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J49,'Individual Calculations '!T49)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K49,'Individual Calculations '!U49)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N49,'Individual Calculations '!V49)","v":0},{"$f":"'Individual Calculations '!AB49+'Individual Calculations '!AI49","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE49+'Individual Calculations '!AL49","v":48010.301194454914},{"$f":"'Individual Calculations '!AF49+'Individual Calculations '!AM49","v":1248267.8310558277},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O49,'Individual Calculations '!W49)","v":0},{"$f":"'Individual Calculations '!AQ49","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT49","v":33165.539535574324},{"$f":"'Individual Calculations '!AU49","v":862304.02792493254},null,{"$f":"'Individual Calculations '!AX49","v":0}]
[38,{"$f":"'Individual Calculations '!B50","v":2051},77,null,{"$f":"'Individual Calculations '!G50","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R50)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I50,'Individual Calculations '!S50)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J50,'Individual Calculations '!T50)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K50,'Individual Calculations '!U50)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N50,'Individual Calculations '!V50)","v":0},{"$f":"'Individual Calculations '!AB50+'Individual Calculations '!AI50","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE50+'Individual Calculations '!AL50","v":45122.782707145889},{"$f":"'Individual Calculations '!AF50+'Individual Calculations '!AM50","v":1173192.3503857933},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O50,'Individual Calculations '!W50)","v":0},{"$f":"'Individual Calculations '!AQ50","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT50","v":31170.840352941213},{"$f":"'Individual Calculations '!AU50","v":810441.84917647147},null,{"$f":"'Individual Calculations '!AX50","v":0}]
[39,{"$f":"'Individual Calculations '!B51","v":2052},78,null,{"$f":"'Individual Calculations '!G51","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R51)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I51,'Individual Calculations '!S51)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J51,'Individual Calculations '!T51)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K51,'Individual Calculations '!U51)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N51,'Individual Calculations '!V51)","v":0},{"$f":"'Individual Calculations '!AB51+'Individual Calculations '!AI51","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE51+'Individual Calculations '!AL51","v":42119.763480344518},{"$f":"'Individual Calculations '!AF51+'Individual Calculations '!AM51","v":1095113.8504889575},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O51,'Individual Calculations '!W51)","v":0},{"$f":"'Individual Calculations '!AQ51","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT51","v":29096.353203002771},{"$f":"'Individual Calculations '!AU51","v":756505.18327807193},null,{"$f":"'Individual Calculations '!AX51","v":0}]
[40,{"$f":"'Individual Calculations '!B52","v":2053},79,null,{"$f":"'Individual Calculations '!G52","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R52)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I52,'Individual Calculations '!S52)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J52,'Individual Calculations '!T52)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K52,'Individual Calculations '!U52)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N52,'Individual Calculations '!V52)","v":0},{"$f":"'Individual Calculations '!AB52+'Individual Calculations '!AI52","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE52+'Individual Calculations '!AL52","v":38996.623484471078},{"$f":"'Individual Calculations '!AF52+'Individual Calculations '!AM52","v":1013912.2105962482},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O52,'Individual Calculations '!W52)","v":0},{"$f":"'Individual Calculations '!AQ52","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT52","v":26938.886567066787},{"$f":"'Individual Calculations '!AU52","v":700411.05074373644},null,{"$f":"'Individual Calculations '!AX52","v":0}]
[41,{"$f":"'Individual Calculations '!B53","v":2054},80,null,{"$f":"'Individual Calculations '!G53","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R53)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I53,'Individual Calculations '!S53)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J53,'Individual Calculations '!T53)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K53,'Individual Calculations '!U53)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N53,'Individual Calculations '!V53)","v":0},{"$f":"'Individual Calculations '!AB53+'Individual Calculations '!AI53","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE53+'Individual Calculations '!AL53","v":35748.557888762713},{"$f":"'Individual Calculations '!AF53+'Individual Calculations '!AM53","v":929462.50510783051},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O53,'Individual Calculations '!W53)","v":0},{"$f":"'Individual Calculations '!AQ53","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT53","v":24695.121265693368},{"$f":"'Individual Calculations '!AU53","v":642073.15290802752},null,{"$f":"'Individual Calculations '!AX53","v":0}]
[42,{"$f":"'Individual Calculations '!B54","v":2055},81,null,{"$f":"'Individual Calculations '!G54","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R54)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I54,'Individual Calculations '!S54)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J54,'Individual Calculations '!T54)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K54,'Individual Calculations '!U54)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N54,'Individual Calculations '!V54)","v":0},{"$f":"'Individual Calculations '!AB54+'Individual Calculations '!AI54","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE54+'Individual Calculations '!AL54","v":32370.56966922601},{"$f":"'Individual Calculations '!AF54+'Individual Calculations '!AM54","v":841634.81139987614},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O54,'Individual Calculations '!W54)","v":0},{"$f":"'Individual Calculations '!AQ54","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT54","v":22361.605352265011},{"$f":"'Individual Calculations '!AU54","v":581401.73915889033},null,{"$f":"'Individual Calculations '!AX54","v":0}]
[43,{"$f":"'Individual Calculations '!B55","v":2056},82,null,{"$f":"'Individual Calculations '!G55","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R55)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I55,'Individual Calculations '!S55)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J55,'Individual Calculations '!T55)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K55,'Individual Calculations '!U55)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N55,'Individual Calculations '!V55)","v":0},{"$f":"'Individual Calculations '!AB55+'Individual Calculations '!AI55","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE55+'Individual Calculations '!AL55","v":28857.461920907841},{"$f":"'Individual Calculations '!AF55+'Individual Calculations '!AM55","v":750294.00994360377},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O55,'Individual Calculations '!W55)","v":0},{"$f":"'Individual Calculations '!AQ55","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT55","v":19934.748802299524},{"$f":"'Individual Calculations '!AU55","v":518303.46885978756},null,{"$f":"'Individual Calculations '!AX55","v":0}]
[44,{"$f":"'Individual Calculations '!B56","v":2057},83,null,{"$f":"'Individual Calculations '!G56","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R56)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I56,'Individual Calculations '!S56)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J56,'Individual Calculations '!T56)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K56,'Individual Calculations '!U56)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N56,'Individual Calculations '!V56)","v":0},{"$f":"'Individual Calculations '!AB56+'Individual Calculations '!AI56","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE56+'Individual Calculations '!AL56","v":25203.829862656934},{"$f":"'Individual Calculations '!AF56+'Individual Calculations '!AM56","v":655299.57642908033},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O56,'Individual Calculations '!W56)","v":0},{"$f":"'Individual Calculations '!AQ56","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT56","v":17410.817990335414},{"$f":"'Individual Calculations '!AU56","v":452681.26774872071},null,{"$f":"'Individual Calculations '!AX56","v":0}]
[45,{"$f":"'Individual Calculations '!B57","v":2058},84,null,{"$f":"'Individual Calculations '!G57","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R57)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I57,'Individual Calculations '!S57)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J57,'Individual Calculations '!T57)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K57,'Individual Calculations '!U57)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N57,'Individual Calculations '!V57)","v":0},{"$f":"'Individual Calculations '!AB57+'Individual Calculations '!AI57","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE57+'Individual Calculations '!AL57","v":21404.052522075999},{"$f":"'Individual Calculations '!AF57+'Individual Calculations '!AM57","v":556505.36557397596},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O57,'Individual Calculations '!W57)","v":0},{"$f":"'Individual Calculations '!AQ57","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT57","v":14785.929945892738},{"$f":"'Individual Calculations '!AU57","v":384434.17859321123},null,{"$f":"'Individual Calculations '!AX57","v":0}]
[46,{"$f":"'Individual Calculations '!B58","v":2059},85,null,{"$f":"'Individual Calculations '!G58","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R58)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I58,'Individual Calculations '!S58)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J58,'Individual Calculations '!T58)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K58,'Individual Calculations '!U58)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N58,'Individual Calculations '!V58)","v":0},{"$f":"'Individual Calculations '!AB58+'Individual Calculations '!AI58","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE58+'Individual Calculations '!AL58","v":17452.284087871827},{"$f":"'Individual Calculations '!AF58+'Individual Calculations '!AM58","v":453759.38628466747},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O58,'Individual Calculations '!W58)","v":0},{"$f":"'Individual Calculations '!AQ58","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT58","v":12056.04637967236},{"$f":"'Individual Calculations '!AU58","v":313457.20587148133},null,{"$f":"'Individual Calculations '!AX58","v":0}]
[47,{"$f":"'Individual Calculations '!B59","v":2060},86,null,{"$f":"'Individual Calculations '!G59","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R59)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I59,'Individual Calculations '!S59)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J59,'Individual Calculations '!T59)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K59,'Individual Calculations '!U59)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N59,'Individual Calculations '!V59)","v":0},{"$f":"'Individual Calculations '!AB59+'Individual Calculations '!AI59","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE59+'Individual Calculations '!AL59","v":13342.444916299486},{"$f":"'Individual Calculations '!AF59+'Individual Calculations '!AM59","v":346903.56782378664},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O59,'Individual Calculations '!W59)","v":0},{"$f":"'Individual Calculations '!AQ59","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT59","v":9216.9674708031635},{"$f":"'Individual Calculations '!AU59","v":239641.15424088226},null,{"$f":"'Individual Calculations '!AX59","v":0}]
[48,{"$f":"'Individual Calculations '!B60","v":2061},87,null,{"$f":"'Individual Calculations '!G60","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R60)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I60,'Individual Calculations '!S60)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J60,'Individual Calculations '!T60)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K60,'Individual Calculations '!U60)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N60,'Individual Calculations '!V60)","v":0},{"$f":"'Individual Calculations '!AB60+'Individual Calculations '!AI60","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE60+'Individual Calculations '!AL60","v":9068.2121778642522},{"$f":"'Individual Calculations '!AF60+'Individual Calculations '!AM60","v":235773.51662447059},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O60,'Individual Calculations '!W60)","v":0},{"$f":"'Individual Calculations '!AQ60","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT60","v":6264.3254055792004},{"$f":"'Individual Calculations '!AU60","v":162872.46054505921},null,{"$f":"'Individual Calculations '!AX60","v":0}]
[49,{"$f":"'Individual Calculations '!B61","v":2062},88,null,{"$f":"'Individual Calculations '!G61","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R61)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I61,'Individual Calculations '!S61)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J61,'Individual Calculations '!T61)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K61,'Individual Calculations '!U61)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N61,'Individual Calculations '!V61)","v":0},{"$f":"'Individual Calculations '!AB61+'Individual Calculations '!AI61","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE61+'Individual Calculations '!AL61","v":4623.0101298916097},{"$f":"'Individual Calculations '!AF61+'Individual Calculations '!AM61","v":120198.26337718185},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O61,'Individual Calculations '!W61)","v":0},{"$f":"'Individual Calculations '!AQ61","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT61","v":3193.577657746278},{"$f":"'Individual Calculations '!AU61","v":83033.019101403232},null,{"$f":"'Individual Calculations '!AX61","v":0}]
[50,{"$f":"'Individual Calculations '!B62","v":2063},89,null,{"$f":"'Individual Calculations '!G62","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R62)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I62,'Individual Calculations '!S62)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J62,'Individual Calculations '!T62)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K62,'Individual Calculations '!U62)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N62,'Individual Calculations '!V62)","v":0},{"$f":"'Individual Calculations '!AB62+'Individual Calculations '!AI62","v":-120198.26337718034},{"$f":"'Individual Calculations '!AE62+'Individual Calculations '!AL62","v":6.039044819772244E-11},{"$f":"'Individual Calculations '!AF62+'Individual Calculations '!AM62","v":1.5643308870494366E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O62,'Individual Calculations '!W62)","v":0},{"$f":"'Individual Calculations '!AQ62","v":-83033.019101402257},{"$f":"'Individual Calculations '!AT62","v":3.8999132812023165E-11},{"$f":"'Individual Calculations '!AU62","v":1.0186340659856796E-9},null,{"$f":"'Individual Calculations '!AX62","v":0}]
[51,{"$f":"'Individual Calculations '!B63","v":2064},90,null,{"$f":"'Individual Calculations '!G63","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R63)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I63,'Individual Calculations '!S63)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J63,'Individual Calculations '!T63)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K63,'Individual Calculations '!U63)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N63,'Individual Calculations '!V63)","v":0},{"$f":"'Individual Calculations '!AB63+'Individual Calculations '!AI63","v":0},{"$f":"'Individual Calculations '!AE63+'Individual Calculations '!AL63","v":6.257323548197746E-11},{"$f":"'Individual Calculations '!AF63+'Individual Calculations '!AM63","v":1.626904122531414E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O63,'Individual Calculations '!W63)","v":0},{"$f":"'Individual Calculations '!AQ63","v":0},{"$f":"'Individual Calculations '!AT63","v":4.0745362639427189E-11},{"$f":"'Individual Calculations '!AU63","v":1.0593794286251068E-9},null,{"$f":"'Individual Calculations '!AX63","v":0}]
[52,{"$f":"'Individual Calculations '!B64","v":2065},91,null,{"$f":"'Individual Calculations '!G64","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R64)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I64,'Individual Calculations '!S64)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J64,'Individual Calculations '!T64)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K64,'Individual Calculations '!U64)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N64,'Individual Calculations '!V64)","v":0},{"$f":"'Individual Calculations '!AB64+'Individual Calculations '!AI64","v":0},{"$f":"'Individual Calculations '!AE64+'Individual Calculations '!AL64","v":6.5076164901256554E-11},{"$f":"'Individual Calculations '!AF64+'Individual Calculations '!AM64","v":1.6919802874326707E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O64,'Individual Calculations '!W64)","v":0},{"$f":"'Individual Calculations '!AQ64","v":0},{"$f":"'Individual Calculations '!AT64","v":4.2375177145004271E-11},{"$f":"'Individual Calculations '!AU64","v":1.1017546057701111E-9},null,{"$f":"'Individual Calculations '!AX64","v":0}]
[53,{"$f":"'Individual Calculations '!B65","v":2066},92,null,{"$f":"'Individual Calculations '!G65","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R65)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I65,'Individual Calculations '!S65)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J65,'Individual Calculations '!T65)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K65,'Individual Calculations '!U65)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N65,'Individual Calculations '!V65)","v":0},{"$f":"'Individual Calculations '!AB65+'Individual Calculations '!AI65","v":0},{"$f":"'Individual Calculations '!AE65+'Individual Calculations '!AL65","v":6.7679211497306822E-11},{"$f":"'Individual Calculations '!AF65+'Individual Calculations '!AM65","v":1.7596594989299773E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O65,'Individual Calculations '!W65)","v":0},{"$f":"'Individual Calculations '!AQ65","v":0},{"$f":"'Individual Calculations '!AT65","v":4.4070184230804444E-11},{"$f":"'Individual Calculations '!AU65","v":1.1458247900009156E-9},null,{"$f":"'Individual Calculations '!AX65","v":0}]
[54,{"$f":"'Individual Calculations '!B66","v":2067},93,null,{"$f":"'Individual Calculations '!G66","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R66)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I66,'Individual Calculations '!S66)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J66,'Individual Calculations '!T66)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K66,'Individual Calculations '!U66)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N66,'Individual Calculations '!V66)","v":0},{"$f":"'Individual Calculations '!AB66+'Individual Calculations '!AI66","v":0},{"$f":"'Individual Calculations '!AE66+'Individual Calculations '!AL66","v":7.0386379957199096E-11},{"$f":"'Individual Calculations '!AF66+'Individual Calculations '!AM66","v":1.8300458788871767E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O66,'Individual Calculations '!W66)","v":0},{"$f":"'Individual Calculations '!AQ66","v":0},{"$f":"'Individual Calculations '!AT66","v":4.5832991600036622E-11},{"$f":"'Individual Calculations '!AU66","v":1.1916577816009523E-9},null,{"$f":"'Individual Calculations '!AX66","v":0}]
[55,{"$f":"'Individual Calculations '!B67","v":2068},94,null,{"$f":"'Individual Calculations '!G67","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R67)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I67,'Individual Calculations '!S67)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J67,'Individual Calculations '!T67)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K67,'Individual Calculations '!U67)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N67,'Individual Calculations '!V67)","v":0},{"$f":"'Individual Calculations '!AB67+'Individual Calculations '!AI67","v":0},{"$f":"'Individual Calculations '!AE67+'Individual Calculations '!AL67","v":7.3201835155487062E-11},{"$f":"'Individual Calculations '!AF67+'Individual Calculations '!AM67","v":1.9032477140426636E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O67,'Individual Calculations '!W67)","v":0},{"$f":"'Individual Calculations '!AQ67","v":0},{"$f":"'Individual Calculations '!AT67","v":4.7666311264038092E-11},{"$f":"'Individual Calculations '!AU67","v":1.2393240928649903E-9},null,{"$f":"'Individual Calculations '!AX67","v":0}]
[56,{"$f":"'Individual Calculations '!B68","v":2069},95,null,{"$f":"'Individual Calculations '!G68","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R68)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I68,'Individual Calculations '!S68)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J68,'Individual Calculations '!T68)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K68,'Individual Calculations '!U68)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N68,'Individual Calculations '!V68)","v":0},{"$f":"'Individual Calculations '!AB68+'Individual Calculations '!AI68","v":0},{"$f":"'Individual Calculations '!AE68+'Individual Calculations '!AL68","v":7.6129908561706558E-11},{"$f":"'Individual Calculations '!AF68+'Individual Calculations '!AM68","v":1.9793776226043703E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O68,'Individual Calculations '!W68)","v":0},{"$f":"'Individual Calculations '!AQ68","v":0},{"$f":"'Individual Calculations '!AT68","v":4.9572963714599613E-11},{"$f":"'Individual Calculations '!AU68","v":1.2888970565795899E-9},null,{"$f":"'Individual Calculations '!AX68","v":0}]
[57,{"$f":"'Individual Calculations '!B69","v":2070},96,null,{"$f":"'Individual Calculations '!G69","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R69)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I69,'Individual Calculations '!S69)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J69,'Individual Calculations '!T69)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K69,'Individual Calculations '!U69)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N69,'Individual Calculations '!V69)","v":0},{"$f":"'Individual Calculations '!AB69+'Individual Calculations '!AI69","v":0},{"$f":"'Individual Calculations '!AE69+'Individual Calculations '!AL69","v":7.91751049041748E-11},{"$f":"'Individual Calculations '!AF69+'Individual Calculations '!AM69","v":2.0585527275085449E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O69,'Individual Calculations '!W69)","v":0},{"$f":"'Individual Calculations '!AQ69","v":0},{"$f":"'Individual Calculations '!AT69","v":5.1555882263183598E-11},{"$f":"'Individual Calculations '!AU69","v":1.3404529388427734E-9},null,{"$f":"'Individual Calculations '!AX69","v":0}]
[58,{"$f":"'Individual Calculations '!B70","v":2071},97,null,{"$f":"'Individual Calculations '!G70","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R70)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I70,'Individual Calculations '!S70)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J70,'Individual Calculations '!T70)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K70,'Individual Calculations '!U70)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N70,'Individual Calculations '!V70)","v":0},{"$f":"'Individual Calculations '!AB70+'Individual Calculations '!AI70","v":0},{"$f":"'Individual Calculations '!AE70+'Individual Calculations '!AL70","v":8.2342109100341809E-11},{"$f":"'Individual Calculations '!AF70+'Individual Calculations '!AM70","v":2.1408948366088867E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O70,'Individual Calculations '!W70)","v":0},{"$f":"'Individual Calculations '!AQ70","v":0},{"$f":"'Individual Calculations '!AT70","v":5.3618117553710938E-11},{"$f":"'Individual Calculations '!AU70","v":1.3940710563964843E-9},null,{"$f":"'Individual Calculations '!AX70","v":0}]
[59,{"$f":"'Individual Calculations '!B71","v":2072},98,null,{"$f":"'Individual Calculations '!G71","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R71)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I71,'Individual Calculations '!S71)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J71,'Individual Calculations '!T71)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K71,'Individual Calculations '!U71)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N71,'Individual Calculations '!V71)","v":0},{"$f":"'Individual Calculations '!AB71+'Individual Calculations '!AI71","v":0},{"$f":"'Individual Calculations '!AE71+'Individual Calculations '!AL71","v":8.5635793464355462E-11},{"$f":"'Individual Calculations '!AF71+'Individual Calculations '!AM71","v":2.2265306300732422E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O71,'Individual Calculations '!W71)","v":0},{"$f":"'Individual Calculations '!AQ71","v":0},{"$f":"'Individual Calculations '!AT71","v":5.5762842255859373E-11},{"$f":"'Individual Calculations '!AU71","v":1.4498338986523436E-9},null,{"$f":"'Individual Calculations '!AX71","v":0}]
[60,{"$f":"'Individual Calculations '!B72","v":2073},99,null,{"$f":"'Individual Calculations '!G72","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R72)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I72,'Individual Calculations '!S72)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J72,'Individual Calculations '!T72)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K72,'Individual Calculations '!U72)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N72,'Individual Calculations '!V72)","v":0},{"$f":"'Individual Calculations '!AB72+'Individual Calculations '!AI72","v":0},{"$f":"'Individual Calculations '!AE72+'Individual Calculations '!AL72","v":8.906122520292969E-11},{"$f":"'Individual Calculations '!AF72+'Individual Calculations '!AM72","v":2.3155918552761716E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O72,'Individual Calculations '!W72)","v":0},{"$f":"'Individual Calculations '!AQ72","v":0},{"$f":"'Individual Calculations '!AT72","v":5.7993355946093748E-11},{"$f":"'Individual Calculations '!AU72","v":1.5078272545984373E-9},null,{"$f":"'Individual Calculations '!AX72","v":0}]
[61,{"$f":"'Individual Calculations '!B73","v":2074},100,null,{"$f":"'Individual Calculations '!G73","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R73)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I73,'Individual Calculations '!S73)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J73,'Individual Calculations '!T73)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K73,'Individual Calculations '!U73)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N73,'Individual Calculations '!V73)","v":0},{"$f":"'Individual Calculations '!AB73+'Individual Calculations '!AI73","v":0},{"$f":"'Individual Calculations '!AE73+'Individual Calculations '!AL73","v":9.2623674211046862E-11},{"$f":"'Individual Calculations '!AF73+'Individual Calculations '!AM73","v":2.4082155294872187E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O73,'Individual Calculations '!W73)","v":0},{"$f":"'Individual Calculations '!AQ73","v":0},{"$f":"'Individual Calculations '!AT73","v":6.03130901839375E-11},{"$f":"'Individual Calculations '!AU73","v":1.5681403447823749E-9},null,{"$f":"'Individual Calculations '!AX73","v":0}]
[62,{"$f":"'Individual Calculations '!B74","v":2075},101,null,{"$f":"'Individual Calculations '!G74","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R74)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I74,'Individual Calculations '!S74)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J74,'Individual Calculations '!T74)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K74,'Individual Calculations '!U74)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N74,'Individual Calculations '!V74)","v":0},{"$f":"'Individual Calculations '!AB74+'Individual Calculations '!AI74","v":0},{"$f":"'Individual Calculations '!AE74+'Individual Calculations '!AL74","v":9.6328621179488736E-11},{"$f":"'Individual Calculations '!AF74+'Individual Calculations '!AM74","v":2.5045441506667074E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O74,'Individual Calculations '!W74)","v":0},{"$f":"'Individual Calculations '!AQ74","v":0},{"$f":"'Individual Calculations '!AT74","v":6.2725613791294991E-11},{"$f":"'Individual Calculations '!AU74","v":1.6308659585736699E-9},null,{"$f":"'Individual Calculations '!AX74","v":0}]
[63,{"$f":"'Individual Calculations '!B75","v":2076},102,null,{"$f":"'Individual Calculations '!G75","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R75)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I75,'Individual Calculations '!S75)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J75,'Individual Calculations '!T75)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K75,'Individual Calculations '!U75)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N75,'Individual Calculations '!V75)","v":0},{"$f":"'Individual Calculations '!AB75+'Individual Calculations '!AI75","v":0},{"$f":"'Individual Calculations '!AE75+'Individual Calculations '!AL75","v":1.0018176602666829E-10},{"$f":"'Individual Calculations '!AF75+'Individual Calculations '!AM75","v":2.6047259166933757E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O75,'Individual Calculations '!W75)","v":0},{"$f":"'Individual Calculations '!AQ75","v":0},{"$f":"'Individual Calculations '!AT75","v":6.52346383429468E-11},{"$f":"'Individual Calculations '!AU75","v":1.6961005969166166E-9},null,{"$f":"'Individual Calculations '!AX75","v":0}]
[64,{"$f":"'Individual Calculations '!B76","v":2077},103,null,{"$f":"'Individual Calculations '!G76","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R76)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I76,'Individual Calculations '!S76)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J76,'Individual Calculations '!T76)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K76,'Individual Calculations '!U76)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N76,'Individual Calculations '!V76)","v":0},{"$f":"'Individual Calculations '!AB76+'Individual Calculations '!AI76","v":0},{"$f":"'Individual Calculations '!AE76+'Individual Calculations '!AL76","v":1.0418903666773504E-10},{"$f":"'Individual Calculations '!AF76+'Individual Calculations '!AM76","v":2.7089149533611105E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O76,'Individual Calculations '!W76)","v":0},{"$f":"'Individual Calculations '!AQ76","v":0},{"$f":"'Individual Calculations '!AT76","v":6.7844023876664661E-11},{"$f":"'Individual Calculations '!AU76","v":1.7639446207932812E-9},null,{"$f":"'Individual Calculations '!AX76","v":0}]
[65,{"$f":"'Individual Calculations '!B77","v":2078},104,null,{"$f":"'Individual Calculations '!G77","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R77)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I77,'Individual Calculations '!S77)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J77,'Individual Calculations '!T77)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K77,'Individual Calculations '!U77)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N77,'Individual Calculations '!V77)","v":0},{"$f":"'Individual Calculations '!AB77+'Individual Calculations '!AI77","v":0},{"$f":"'Individual Calculations '!AE77+'Individual Calculations '!AL77","v":1.0835659813444443E-10},{"$f":"'Individual Calculations '!AF77+'Individual Calculations '!AM77","v":2.8172715514955552E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O77,'Individual Calculations '!W77)","v":0},{"$f":"'Individual Calculations '!AQ77","v":0},{"$f":"'Individual Calculations '!AT77","v":7.0557784831731256E-11},{"$f":"'Individual Calculations '!AU77","v":1.8345024056250124E-9},null,{"$f":"'Individual Calculations '!AX77","v":0}]
[66,{"$f":"'Individual Calculations '!B78","v":2079},105,null,{"$f":"'Individual Calculations '!G78","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R78)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I78,'Individual Calculations '!S78)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J78,'Individual Calculations '!T78)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K78,'Individual Calculations '!U78)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N78,'Individual Calculations '!V78)","v":0},{"$f":"'Individual Calculations '!AB78+'Individual Calculations '!AI78","v":0},{"$f":"'Individual Calculations '!AE78+'Individual Calculations '!AL78","v":1.1269086205982221E-10},{"$f":"'Individual Calculations '!AF78+'Individual Calculations '!AM78","v":2.9299624135553768E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O78,'Individual Calculations '!W78)","v":0},{"$f":"'Individual Calculations '!AQ78","v":0},{"$f":"'Individual Calculations '!AT78","v":7.3380096225000494E-11},{"$f":"'Individual Calculations '!AU78","v":1.9078825018500128E-9},null,{"$f":"'Individual Calculations '!AX78","v":0}]
[{"$f":"A78+1","v":67},{"$f":"'Individual Calculations '!B79","v":2080},{"$f":"IF(A79=\"\",\"\",+C78+1)","v":106},null,{"$f":"'Individual Calculations '!G79","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R79)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I79,'Individual Calculations '!S79)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J79,'Individual Calculations '!T79)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K79,'Individual Calculations '!U79)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N79,'Individual Calculations '!V79)","v":0},{"$f":"'Individual Calculations '!AB79+'Individual Calculations '!AI79","v":0},{"$f":"'Individual Calculations '!AE79+'Individual Calculations '!AL79","v":1.1719849654221509E-10},{"$f":"'Individual Calculations '!AF79+'Individual Calculations '!AM79","v":3.0471609100975918E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O79,'Individual Calculations '!W79)","v":0},{"$f":"'Individual Calculations '!AQ79","v":0},{"$f":"'Individual Calculations '!AT79","v":7.631530007400051E-11},{"$f":"'Individual Calculations '!AU79","v":1.9841978019240134E-9},null,{"$f":"'Individual Calculations '!AX79","v":0}]
[68,{"$f":"'Individual Calculations '!B80","v":2081},107,null,{"$f":"'Individual Calculations '!G80","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R80)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I80,'Individual Calculations '!S80)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J80,'Individual Calculations '!T80)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K80,'Individual Calculations '!U80)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N80,'Individual Calculations '!V80)","v":0},{"$f":"'Individual Calculations '!AB80+'Individual Calculations '!AI80","v":0},{"$f":"'Individual Calculations '!AE80+'Individual Calculations '!AL80","v":1.2188643640390368E-10},{"$f":"'Individual Calculations '!AF80+'Individual Calculations '!AM80","v":3.1690473465014953E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O80,'Individual Calculations '!W80)","v":0},{"$f":"'Individual Calculations '!AQ80","v":0},{"$f":"'Individual Calculations '!AT80","v":7.9367912076960538E-11},{"$f":"'Individual Calculations '!AU80","v":2.063565714000974E-9},null,{"$f":"'Individual Calculations '!AX80","v":0}]
[69,{"$f":"'Individual Calculations '!B81","v":2082},108,null,{"$f":"'Individual Calculations '!G81","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R81)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I81,'Individual Calculations '!S81)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J81,'Individual Calculations '!T81)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K81,'Individual Calculations '!U81)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N81,'Individual Calculations '!V81)","v":0},{"$f":"'Individual Calculations '!AB81+'Individual Calculations '!AI81","v":0},{"$f":"'Individual Calculations '!AE81+'Individual Calculations '!AL81","v":1.2676189386005981E-10},{"$f":"'Individual Calculations '!AF81+'Individual Calculations '!AM81","v":3.2958092403615556E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O81,'Individual Calculations '!W81)","v":0},{"$f":"'Individual Calculations '!AQ81","v":0},{"$f":"'Individual Calculations '!AT81","v":8.2542628560038962E-11},{"$f":"'Individual Calculations '!AU81","v":2.146108342561013E-9},null,{"$f":"'Individual Calculations '!AX81","v":0}]
[70,{"$f":"'Individual Calculations '!B82","v":2083},109,null,{"$f":"'Individual Calculations '!G82","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R82)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I82,'Individual Calculations '!S82)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J82,'Individual Calculations '!T82)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K82,'Individual Calculations '!U82)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N82,'Individual Calculations '!V82)","v":0},{"$f":"'Individual Calculations '!AB82+'Individual Calculations '!AI82","v":0},{"$f":"'Individual Calculations '!AE82+'Individual Calculations '!AL82","v":1.3183236961446222E-10},{"$f":"'Individual Calculations '!AF82+'Individual Calculations '!AM82","v":3.4276416099760179E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O82,'Individual Calculations '!W82)","v":0},{"$f":"'Individual Calculations '!AQ82","v":0},{"$f":"'Individual Calculations '!AT82","v":8.5844333702440521E-11},{"$f":"'Individual Calculations '!AU82","v":2.2319526762634534E-9},null,{"$f":"'Individual Calculations '!AX82","v":0}]
[71,{"$f":"'Individual Calculations '!B83","v":2084},110,null,{"$f":"'Individual Calculations '!G83","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R83)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I83,'Individual Calculations '!S83)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J83,'Individual Calculations '!T83)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K83,'Individual Calculations '!U83)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N83,'Individual Calculations '!V83)","v":0},{"$f":"'Individual Calculations '!AB83+'Individual Calculations '!AI83","v":0},{"$f":"'Individual Calculations '!AE83+'Individual Calculations '!AL83","v":1.371056643990407E-10},{"$f":"'Individual Calculations '!AF83+'Individual Calculations '!AM83","v":3.5647472743750585E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O83,'Individual Calculations '!W83)","v":0},{"$f":"'Individual Calculations '!AQ83","v":0},{"$f":"'Individual Calculations '!AT83","v":8.9278107050538138E-11},{"$f":"'Individual Calculations '!AU83","v":2.3212307833139916E-9},null,{"$f":"'Individual Calculations '!AX83","v":0}]
[72,{"$f":"'Individual Calculations '!B84","v":2085},111,null,{"$f":"'Individual Calculations '!G84","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R84)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I84,'Individual Calculations '!S84)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J84,'Individual Calculations '!T84)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K84,'Individual Calculations '!U84)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N84,'Individual Calculations '!V84)","v":0},{"$f":"'Individual Calculations '!AB84+'Individual Calculations '!AI84","v":0},{"$f":"'Individual Calculations '!AE84+'Individual Calculations '!AL84","v":1.4258989097500236E-10},{"$f":"'Individual Calculations '!AF84+'Individual Calculations '!AM84","v":3.7073371653500614E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O84,'Individual Calculations '!W84)","v":0},{"$f":"'Individual Calculations '!AQ84","v":0},{"$f":"'Individual Calculations '!AT84","v":9.2849231332559664E-11},{"$f":"'Individual Calculations '!AU84","v":2.4140800146465513E-9},null,{"$f":"'Individual Calculations '!AX84","v":0}]
[73,{"$f":"'Individual Calculations '!B85","v":2086},112,null,{"$f":"'Individual Calculations '!G85","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R85)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I85,'Individual Calculations '!S85)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J85,'Individual Calculations '!T85)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K85,'Individual Calculations '!U85)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N85,'Individual Calculations '!V85)","v":0},{"$f":"'Individual Calculations '!AB85+'Individual Calculations '!AI85","v":0},{"$f":"'Individual Calculations '!AE85+'Individual Calculations '!AL85","v":1.4829348661400244E-10},{"$f":"'Individual Calculations '!AF85+'Individual Calculations '!AM85","v":3.8556306519640631E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O85,'Individual Calculations '!W85)","v":0},{"$f":"'Individual Calculations '!AQ85","v":0},{"$f":"'Individual Calculations '!AT85","v":9.6563200585862055E-11},{"$f":"'Individual Calculations '!AU85","v":2.5106432152324132E-9},null,{"$f":"'Individual Calculations '!AX85","v":0}]
[74,{"$f":"'Individual Calculations '!B86","v":2087},113,null,{"$f":"'Individual Calculations '!G86","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R86)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I86,'Individual Calculations '!S86)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J86,'Individual Calculations '!T86)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K86,'Individual Calculations '!U86)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N86,'Individual Calculations '!V86)","v":0},{"$f":"'Individual Calculations '!AB86+'Individual Calculations '!AI86","v":0},{"$f":"'Individual Calculations '!AE86+'Individual Calculations '!AL86","v":1.5422522607856253E-10},{"$f":"'Individual Calculations '!AF86+'Individual Calculations '!AM86","v":4.0098558780426259E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O86,'Individual Calculations '!W86)","v":0},{"$f":"'Individual Calculations '!AQ86","v":0},{"$f":"'Individual Calculations '!AT86","v":1.0042572860929653E-10},{"$f":"'Individual Calculations '!AU86","v":2.6110689438417097E-9},null,{"$f":"'Individual Calculations '!AX86","v":0}]
[75,{"$f":"'Individual Calculations '!B87","v":2088},114,null,{"$f":"'Individual Calculations '!G87","v":0},{"$f":"IF(TargetMethod3=1,\"NA\",'Individual Calculations '!R87)","v":0},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!I87,'Individual Calculations '!S87)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!J87,'Individual Calculations '!T87)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!K87,'Individual Calculations '!U87)","v":0},{"$f":"IF(TargetMethod3=1,'Individual Calculations '!N87,'Individual Calculations '!V87)","v":0},{"$f":"'Individual Calculations '!AB87+'Individual Calculations '!AI87","v":0},{"$f":"'Individual Calculations '!AE87+'Individual Calculations '!AL87","v":1.6039423512170502E-10},{"$f":"'Individual Calculations '!AF87+'Individual Calculations '!AM87","v":4.1702501131643311E-9},null,{"$f":"IF(TargetMethod3=1,'Individual Calculations '!O87,'Individual Calculations '!W87)","v":0},{"$f":"'Individual Calculations '!AQ87","v":0},{"$f":"'Individual Calculations '!AT87","v":1.0444275775366839E-10},{"$f":"'Individual Calculations '!AU87","v":2.7155117015953779E-9},null,{"$f":"'Individual Calculations '!AX87","v":0}]
[]
[null,null,null,null,null,{"$f":"SUBTOTAL(9,F13:F87)","v":2386354.9408993856},null,{"$f":"SUBTOTAL(9,H13:H87)","v":633500},{"$f":"SUBTOTAL(9,I13:I87)","v":134000},{"$f":"SUBTOTAL(9,J13:J87)","v":191875},{"$f":"SUBTOTAL(9,K13:K87)","v":959375},null,null,null,null,{"$f":"SUBTOTAL(9,P13:P87)","v":633500},null,null,null,null,{"$f":"SUBTOTAL(9,U13:U87)","v":985354.94089938572}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUBTOTAL(9,L13:L87)","v":3004956.5844295085},null,null,null,null,{"$f":"-SUBTOTAL(9,Q13:Q87)","v":2075825.4775350564}]

{"sheet":"Inputs Allowed","index":2,"n_rows":70,"n_cols":48,"rows_kept":70,"cut":false,"hidden":true,"merged":[]}
[{"$f":"VLOOKUP(AgeNum,$B$4:$C$29,2,FALSE)","v":40},"Age",null,null,{"$f":"E5","v":65},"RetAge",null,null,{"$f":"VLOOKUP(I3,J4:K5,2,FALSE)","v":"No"},"LeverageUse",null,null,{"$f":"VLOOKUP(PretaxATNum,$N$4:$O$5,2,FALSE)","v":"After Tax"},"PretaxATUse",null,null,null,null,null,{"$f":"VLOOKUP(StartYrNum,$U$4:$V$13,2,FALSE)","v":2014},"StartYr",null,null,25,"BenPmtsYears",null,null,{"$f":"VLOOKUP(AcctBalGrowthNum,$AC$4:$AD$6,2,FALSE)","v":0.06},"AcctBalGrowth",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(IncomeLevelNum,$AM$4:$AN$8,2,FALSE)","v":500000},"IncomeLevelExhibited",null,null,{"$f":"VLOOKUP(PriorYrsSavingNum,$AQ$4:$AR$8,2,FALSE)","v":0},"PriorYrsSaving",null,null,{"$f":"VLOOKUP(PostRetGrowthNum,$AU$4:$AV$6,2,FALSE)","v":0.04},"PostRetGrowth"]
[1,"AgeNum",null,null,2,"RetAgeNum",null,null,1,"LeverageUseNum",null,null,2,"PretaxATNum",null,null,null,null,null,1,"StartYrNum",null,null,2,"BenPmtsYearsNum",null,null,2,"AcctBalGrowthNum",null,null,null,null,null,null,null,null,4,"IncomeLevelNum",null,null,1,"PriorYrsSavingNum",null,null,2,"PostRetGrowthNum"]
[{"$f":"VLOOKUP(MAX(A4:A29),$A$4:$B$29,2,FALSE)","v":3},"AgeAllowed",null,null,2,"RetAgeAllowed",null,null,2,"LeverageAllowed",null,null,2,"PretaxATAllowed",null,null,{"$f":"VLOOKUP(100,Q4:R70,2,FALSE)","v":35},"DeathAgeAllow",null,{"$f":"VLOOKUP(2020,T4:U13,2,FALSE)","v":7},"StartYrAllowed",null,null,2,"BenPmtsAllowed",null,null,4,"InvRetAllowed",null,null,1,"ContribStratAllowed",null,1,29600,null,5,"IncomeLevelAllowed",null,null,5,"PriorYrsSavingAllowed",null,null,3,"PostRetInvRetAllowed"]
[40,1,40,null,60,1,{"$f":"E4","v":60},null,"Yes",1,{"$f":"I4","v":"Yes"},null,"Pretax",1,{"$f":"M4","v":"Pretax"},null,{"$f":"RetAge+1","v":66},1,null,2014,1,{"$f":"T4","v":2014},null,{"$f":"VLOOKUP(Age,#REF!,4,FALSE)","v":{"$error":"#REF!"}},1,{"$f":"X4","v":{"$error":"#REF!"}},null,0.05,1,{"$f":"AB4","v":0.05},null," % of Compensation",1,null,2,14800,null,50000,1,50000,null,0,1,{"$f":"AP4","v":0},null,0.03,1,{"$f":"AT4","v":0.03}]
[50,{"$f":"B4+1","v":2},50,null,65,{"$f":"F4+1","v":2},{"$f":"E5","v":65},null,"No",{"$f":"J4+1","v":2},{"$f":"I5","v":"No"},null,"After Tax",{"$f":"N4+1","v":2},{"$f":"M5","v":"After Tax"},null,{"$f":"Q4+1","v":67},{"$f":"R4+1","v":2},null,{"$f":"T4+1","v":2015},{"$f":"U4+1","v":2},{"$f":"T5","v":2015},null,{"$f":"VLOOKUP(Age,#REF!,6,FALSE)","v":{"$error":"#REF!"}},{"$f":"Y4+1","v":2},{"$f":"X5","v":{"$error":"#REF!"}},null,0.06,{"$f":"AC4+1","v":2},{"$f":"AB5","v":0.06},null," Flat Dollar Amount",{"$f":"AG4+1","v":2},null,3,69400,null,100000,{"$f":"AM4+1","v":2},100000,null,{"$f":"AP4+5","v":5},{"$f":"AQ4+1","v":2},{"$f":"AP5","v":5},null,0.04,{"$f":"AU4+1","v":2},{"$f":"AT5","v":0.04}]
[60,{"$f":"B5+1","v":3},60,null,null,null,null,null,null,null,null,null,null,null,null,null,68,3,null,2016,3,2016,null,null,null,null,null,7.0000000000000007E-2,{"$f":"AC5+1","v":3},{"$f":"AB6","v":7.0000000000000007E-2},null," Maximize IRS Limits",{"$f":"AG5+1","v":3},null,4,113800,null,250000,{"$f":"AM5+1","v":3},250000,null,{"$f":"AP5+5","v":10},{"$f":"AQ5+1","v":3},{"$f":"AP6","v":10},null,0.05,{"$f":"AU5+1","v":3},{"$f":"AT6","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,4,null,2017,4,2017,null,null,null,null,null,0.08,{"$f":"AC6+1","v":4},{"$f":"AB7","v":0.08},null,null,null,null,5,24700,null,500000,{"$f":"AM6+1","v":4},500000,null,{"$f":"AP6+5","v":15},{"$f":"AQ6+1","v":4},{"$f":"AP7","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,5,null,2018,5,2018,null,null,null,null,null,null,null,null,null,null,null,null,6,138500,null,750000,{"$f":"AM7+1","v":5},750000,null,{"$f":"AP7+5","v":20},{"$f":"AQ7+1","v":5},{"$f":"AP8","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,6,null,2019,6,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,7,null,2020,7,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,8,null,2021,8,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,9,null,2022,9,2022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,10,null,2023,10,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q36+1","v":99},{"$f":"R36+1","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,67]

{"sheet":"Variables","index":3,"n_rows":48,"n_cols":14,"rows_kept":48,"cut":false,"hidden":true,"merged":[[19,1,19,5],[21,1,21,5],[7,8,7,10],[9,13,9,15],[8,13,8,15],[10,13,10,17],[11,13,11,17],[12,13,12,17],[13,13,13,17]]}
[null,"Switches",null,null,null,null,1,"ESP - Var Prem","45 - Lincoln - Taxes - PSP Contributions tax at a flat rate - 40%"]
[null,"First Illustration to Use (without SD)",1,"IllusUsed",null,null,2,"SD - Var Prem","45 - Lincoln - Taxes -ESD Contributions = Plan "]
[null,"Second Illustration to Use (with SD)",2,"IllusUsed2",null,null,3,"ESP - Lvl Prem","45 - Lincoln - PSP Contributions 30k"]
[null,"Select Tax Table",1,"TaxRates, 1=Flat,2=Fluctuating",null,null,4,"SD - Lvl Prem","45 - Lincoln - Taxes -ESD Contributions = Plan based on 30k"]
[null,"Social Security Growth Rate",0.03,"SSBenGrowth"]
[null,"IRS Comp Limit Growth Rate",0.03,"IRSCompLimitGrowth"]
[null,"Section 415 Limit Index Growth",0.03,"Section415LimitGrowth",null,null,null,null,"Inputs Not Needed"]
[null,"IRS Comp Limit Index Growth",0.03,"IRS401kLimitGrowth",null,null,null,null,null,null,null,"Bonus"]
[null,"Funding - Life Insurance Information/Data",null,null,null,null,null,null,"First Name"]
[null,"Crediting Rate",7.0000000000000007E-2,"PolicyRate",null,null,null,null,"Last Name"]
[null,"Policy Name",{"$f":"#REF!","v":{"$error":"#REF!"}},"PolicyName",null,null,null,null,"Marginal Income Tax Rate",null,null,null,null,0.45]
[null,"Entity Information/Data",null,null,null,null,null,null,"Current Balance - 403(b)",null,null,null,null,0]
[null,"Entity Name","Genesis","EntityName",null,null,null,null,"Current Balance - 457(b)",null,null,null,null,0]
[null,null,null,null,null,null,null,null,"IRS Limits - Growth Rate",null,null,null,null,0.03]
[]
[null,"Catch-up Age",null,null,null,null,50]
[null,"Blended Tax Rate - Mutual Funds",null,null,null,null,0.3]
[null,"Corporate Tax Rate",null,null,null,null,0]
[null,"Pretax Cost of Money (for NPV and Split Dollar Purposes",null,null,null,null,0.04,"CostOfMoney"]
[null,"Comp = Sal(1) or Sal+Bon(2)",null,null,null,null,2]
[null,"Matching ER Contribution (403b)",null,null,null,null,0.25]
[null,"Individual Tax Rate"]
[null,"Death Age (> Ret Age)",null,null,null,null,{"$f":"MAX(85,RetAge+BenPmtsYears)","v":90}]
[null,"Chronic Benefit Age - Demo",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"ChronicBenefitAge"]
[null,"Chronic Benefit Monthly Amt - Demo",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"ChronicBenefitAmount"]
[null,1," % of Compensation"]
[null,0," Flat Dollar Amount"]
[null,0," Maximize IRS Limits"]
[]
[]
[]
[null,null,{"$f":"\"\nAge \"&TEXT(Age,\"0\")","v":"\nAge 40"},{"$f":"VLOOKUP(Age,'Individual Calculations '!#REF!,4,FALSE)/1000","v":{"$error":"#REF!"}},null,"InitialDB"]
[null,null,{"$f":"\"\nAge \"&TEXT(RetAge-1,\"0\")","v":"\nAge 64"},{"$f":"VLOOKUP(RetAge-1,'Individual Calculations '!#REF!,4,FALSE)/1000","v":{"$error":"#REF!"}},null,"RetDB"]
[null,null,{"$f":"\"\nAge \"&TEXT(Death_Age,\"0\")&\"\n[w/ RetInc-Striped]\"","v":"\nAge 90\n[w/ RetInc-Striped]"},{"$f":"VLOOKUP(Death_Age,'Individual Calculations '!#REF!,4,FALSE)/1000","v":{"$error":"#REF!"}},{"$f":"'Individual Calculations '!#REF!/1000","v":{"$error":"#REF!"}},"DeathDB"]
[null,null,{"$f":"\"\nAge \"&TEXT(Death_Age,\"0\")&\"\n[w/out RetInc]\"","v":"\nAge 90\n[w/out RetInc]"},{"$f":"VLOOKUP(Death_Age,'Individual Calculations '!#REF!,4,FALSE)/1000","v":{"$error":"#REF!"}},null,"DeathDBwRetInc"]
[]
[]
[null,null,null,null,"Previous Value",null,null,"Previous Value","Current Value"]
[null,"Your Target Contribution (based on Inputs)"]
[null,"Step 1:  Contribute to 403(b) to Maximize Match",null,null,11700,null,null,11700,{"$f":"Input!BJ21","v":0}]
[null,"Step 2:  Contribute Remaining Target to 457(b) - to IRS Limit",null,null,0,null,null,0,{"$f":"Input!BJ22","v":0}]
[null,"Step 3:  Excluded Contributions Invested After-Tax",null,null,0,null,null,0,{"$f":"Input!BJ23","v":0}]
[null,null,"  Your Total Contributions",null,11700,null,null,11700,{"$f":"Input!BJ24","v":0}]
[null,"Employer Match on 403(b) Contribution",null,null,2900,null,null,2900,{"$f":"Input!BJ25","v":0}]
[null,null,"  TOTAL",null,14600,null,null,14600,{"$f":"Input!BJ26","v":0}]
[]
[null,null,null,null,26500,null,null,26500,{"$f":"Input!BJ28","v":0}]
[null,null,null,null,0.35039243708386786,null,null,0.35039243708386786,{"$f":"Input!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Individual Calculations ","index":4,"n_rows":88,"n_cols":67,"rows_kept":88,"cut":false,"hidden":true,"merged":[[8,4,8,6],[8,17,8,24],[8,8,8,15],[8,26,8,31],[8,33,8,38],[8,41,8,46],[8,49,8,54],[10,8,10,13],[10,18,10,21],[10,23,10,24]]}
[null,{"$f":"Age","v":40},"Current Age",null,{"$f":"Salary","v":500000},"Current Salary"]
[null,{"$f":"PriorYrsSaving","v":0},"Prior Yrs Saving",null,{"$f":"CompGrowthRate","v":0.05},"Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance at Retirement",{"$f":"INDEX(AF13:AF88,RetAge-1-Age+1+PriorYrsSaving)","v":1562285.4037991755},null,null,null,null,null,"Balance at Retirement",{"$f":"INDEX(AM13:AM88,RetAge-1-Age+1+PriorYrsSaving)","v":390571.35094979388},null,null,null,null,null,null,"Balance at Retirement",{"$f":"INDEX(AU13:AU88,RetAge-1-Age+1+PriorYrsSaving)","v":1349034.4008593899},null,null,null,null,null,null,"Balance at Retirement",{"$f":"INDEX(BC13:BC88,RetAge-1-Age+1+PriorYrsSaving)","v":842570.12390395696}]
[null,{"$f":"B1-B2","v":40},"Age Started Saving",null,{"$f":"IF(B20=0,E1,E1/((1+E2)^B2))","v":500000},"Salary When Started",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years for Ret. Benefit",{"$f":"RetDistYrs","v":25},null,null,null,null,null,"Years for Ret. Benefit",{"$f":"RetDistYrs","v":25},null,null,null,null,null,null,"Years for Ret. Benefit",{"$f":"RetDistYrs","v":25},null,null,null,null,null,null,"Years for Ret. Benefit",{"$f":"RetDistYrs","v":25}]
[null,{"$f":"StartYr-B2","v":2014},"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Ret. Benefit",{"$f":"PMT(PostRetGrowth,AD3,AD2,,1)","v":-96158.61070174427},"AnnRet403b",null,null,null,null,"Annual Ret. Benefit",{"$f":"PMT(PostRetGrowth,AK3,AK2,,1)","v":-24039.652675436068},"AnnRet403bERMatch",null,null,null,null,null,"Annual Ret. Benefit",{"$f":"PMT(PostRetGrowth,AS3,AS2,,1)","v":-83033.019101402257},"AnnRet457b",null,null,null,null,null,"Annual Ret. Benefit",{"$f":"PMT(AcctBalGrowth*(1-EEBlendedTaxRate),BA3,BA2,,1)","v":-52860.556858419419},"AnnRetATSavingsAT",null,null,null,null,null,{"$f":"IncomeLevelExhibited","v":500000},"Salary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg Annual AT",{"$f":"SUM(AD13:AD88)/AD3","v":-52887.235885959351},"AnnRet403bAT",null,null,null,null,"Avg Annual AT",{"$f":"SUM(AK13:AK88)/AK3","v":-13221.808971489838},"AnnRet403bERMatchAT",null,null,null,null,null,"Avg Annual AT",{"$f":"SUM(AS13:AS88)/AS3","v":-45668.160505771259},"AnnRet457bAT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Salary,$BG$21:$BH$25,2,FALSE)","v":6.150738916256155E-2},"Social Security Displayed"]
[null,null,null,null,null,"Final Income==>",{"$f":"VLOOKUP(RetAge-1,$C$13:$G$88,5,FALSE)","v":1612549.9718568511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AO13:AO88)=0,AP13,VLOOKUP(MAX(AO13:AO88),AO13:AP88,2,FALSE))","v":17500},"<==Minimum Contribution",null,null,null,null,null,null,{"$f":"IF(MAX(AW13:AW88)=0,AX13,VLOOKUP(MAX(AW13:AW88),AW13:AX88,2,FALSE))","v":15000},"<==Minimum Contribution",null,null,null,null,null,null,null,null,{"$f":"BH5*BH12","v":99183.73866307702},"Social Security Benefit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA13:AA88)/(RetAge-Age)","v":30700},"<==Average Contrib over Working Career",null,null,null,null,null,{"$f":"SUM(AH13:AH88)/(RetAge-Age)","v":7675},"<==Average Contrib over Working Career",null,null,null,null,null,null,{"$f":"SUM(AP13:AP88)/(RetAge-Age)","v":25340},"<==Average Contrib over Working Career",null,null,null,null,null,null,{"$f":"SUM(AX13:AX88)/(RetAge-Age)","v":39414.197635975426},"<==Average Contrib over Working Career"]
[null,null,null,null,-1,{"$f":"E8+-1","v":-2},{"$f":"F8+-1","v":-3},null,{"$f":"G8-1","v":-4},{"$f":"I8+-1","v":-5},-6,-7,-8,-9,-10,-11,null,{"$f":"P8-1","v":-12},{"$f":"R8-1","v":-13},{"$f":"S8-1","v":-14},-15,-16,-17,-18,-19,null,{"$f":"Y8-1","v":-20},{"$f":"AA8-1","v":-21},{"$f":"AB8-1","v":-22},{"$f":"AC8-1","v":-23},{"$f":"AD8-1","v":-24},{"$f":"AE8-1","v":-25},null,{"$f":"AF8-1","v":-26},{"$f":"AH8-1","v":-27},{"$f":"AI8-1","v":-28},{"$f":"AJ8-1","v":-29},{"$f":"AK8-1","v":-30},{"$f":"AL8-1","v":-31},null,null,{"$f":"AM8-1","v":-32},{"$f":"AP8-1","v":-33},{"$f":"AQ8-1","v":-34},{"$f":"AR8-1","v":-35},{"$f":"AS8-1","v":-36},{"$f":"AT8-1","v":-37},null,null,{"$f":"AU8-1","v":-38},{"$f":"AX8-1","v":-39},{"$f":"AY8-1","v":-40},{"$f":"AZ8-1","v":-41},{"$f":"BA8-1","v":-42},{"$f":"BB8-1","v":-43}]
[null,null,null,null,"Compensation",null,null,null,"Maximum Allowable Contributions",null,null,null,null,null,null,null,null,"Contribution based on Target %",null,null,null,null,null,null,null,null,"403(b) - Executive Contributions Including Catch-Up",null,null,null,null,null,null,"403(b) - Employer Match",null,null,null,null,null,null,null,"457(b) - Executive Contributions",null,null,null,null,null,null,null,"Excluded Contributions - After Tax Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final","Pretax","Pretax","Pretax","AT Savings"]
[null,null,null,null,null,null,null,null,"403(b)",null,null,null,null,null,"457(b)","Total",null,null,"403(b)",null,null,null,"457(b)","Result",null,null,{"$f":"CurrentBal403b","v":0},"<=Starting Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CurrentBal457b","v":0},"<=Starting Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salary","403b - EE","403b - ER","457b - EE",null,null,"SSBen"]
[null,"Year","Age",null,"Salary","Bonus",{"$f":"\"Benefit\nComp\n\"\n&IF(CompDefinition=1,\"(Salary)\",\"(Sal+Bon)\")","v":"Benefit\nComp\n(Sal+Bon)"},null,"Exec\nContrib","Age 50 Catch-Up","Hospital\nMatch","Total Before IRS Limit Check","IRS Limit on Contribs","Total Annual 403(b) Contribs","Exec\nContrib","Total Contribs",null,{"$f":"\"Target\nContrib\"&IF(TargetMethod1=1,\"\n(\"&TEXT(TargetContribPercent,\"0.0%\")&\")\",IF(TargetMethod2=1,\"\n(\"&TEXT(TargetContribDollarAmt,\"$0,000\")&\")\",\"\"))","v":"Target\nContrib\n(10.0%)"},"Exec\nContrib","Age 50 Catch-Up","Hospital\nMatch","Total Annual 403(b) Contribs","Exec\nContrib","Total Contribs\nto Hospital\nPlans","Excluded\nAmount",null,"Exec\nContrib\n(Incl\nCatch-Up)","Annual Ret. Benefit","Tax Rates Used","A/T Annual Ret. Benefit",{"$f":"\"Investment Earnings at \" &TEXT(AcctBalGrowth,\"0.00%\")&\"   \"&TEXT(PostRetGrowth,\"0.00%\")","v":"Investment Earnings at 6.00%   4.00%"},"EOY",null,"ER Match","Annual Ret. Benefit","Tax Rates Used","A/T Annual Ret. Benefit",{"$f":"\"Investment Earnings at \" &TEXT(AcctBalGrowth,\"0.00%\")&\"   \"&TEXT(PostRetGrowth,\"0.00%\")","v":"Investment Earnings at 6.00%   4.00%"},"EOY",null,"Min\nChk","Exec\nContribs","Annual Ret. Benefit","Tax Rates Used","A/T Annual Ret. Benefit",{"$f":"\"Investment Earnings at \" &TEXT(AcctBalGrowth,\"0.00%\")","v":"Investment Earnings at 6.00%"},"EOY",null,"Min\nChk","Excluded\nContribs","Tax Rates Used","After Tax\nSavings","Annual Ret. Benefit",{"$f":"\"Investment Earnings\n@ \"&TEXT(AcctBalGrowth,\"0.00%\")&\n\n\"\n(\"&TEXT(AcctBalGrowth*(1-EEBlendedTaxRate),\"0.00%\")&\n\"\nAfter Tax)\"","v":"Investment Earnings\n@ 6.00%\n(4.20%\nAfter Tax)"},"EOY",null,null,null,"Salaries\nto Run Thru Model",{"$f":"G6","v":1612549.9718568511},{"$f":"-AnnRet403b","v":96158.61070174427},{"$f":"-AnnRet403bERMatch","v":24039.652675436068},{"$f":"-AnnRet457b","v":83033.019101402257},{"$f":"-AnnRetATSavingsAT","v":52860.556858419419},null,{"$f":"Age","v":40},"<==Age"]
[1,{"$f":"B4","v":2014},{"$f":"B3","v":40},null,{"$f":"E3","v":500000},{"$f":"Bonus","v":0},{"$f":"IF(CompDefinition=1,E13,E13+F13)","v":500000},null,{"$f":"IF($C13>=RetAge,0,VLOOKUP($B13,Tables!$A$10:$T$126,18,FALSE))","v":17500},{"$f":"IF($C13>=RetAge,0,IF(C13<CatchupAge,0,VLOOKUP($B13,Tables!$A$10:$T$126,20,FALSE)))","v":0},{"$f":"IF($C13>=RetAge,0,(I13+J13)*MachtingERCont)","v":4375},{"$f":"SUM(I13:K13)","v":21875},{"$f":"IF($C13>=RetAge,0,VLOOKUP($B13,Tables!$A$10:$T$126,16,FALSE))","v":52000},{"$f":"MIN(L13:M13)","v":21875},{"$f":"IF($C13>=RetAge,0,VLOOKUP($B13,Tables!$A$10:$T$126,18,FALSE))","v":17500},{"$f":"N13+O13","v":39375},null,{"$f":"IF($C13>=RetAge,0,IF(TargetMethod1=1,TargetContribPercent*G13,IF(TargetMethod2=1,TargetContribDollarAmt,0)))","v":50000},{"$f":"MIN($R13,I13)","v":17500},{"$f":"MIN($R13-S13,J13)","v":0},{"$f":"IF($C13>=RetAge,0,(S13+T13)*MachtingERCont)","v":4375},{"$f":"SUM(S13:U13)","v":21875},{"$f":"MIN(R13-S13-T13,O13)","v":17500},{"$f":"V13+W13","v":39375},{"$f":"MAX(0,R13-S13-T13-W13)","v":15000},null,{"$f":"IF(TargetMethod3=1,I13+J13,S13+T13)","v":17500},{"$f":"IF($C13<RetAge,0,IF($C13<RetAge+RetDistYrs,AnnRet403b,0))","v":0},{"$f":"CHOOSE(TaxRates,Tables!Z56,Tables!AA56)","v":0.45},{"$f":"AB13*(1-AC13)","v":0},{"$f":"(AA11+AA13+AB13)*IF(C13<RetAge,AcctBalGrowth,PostRetGrowth)","v":1050},{"$f":"AA11+AA13+AB13+AE13","v":18550},null,{"$f":"IF(TargetMethod3=1,K13,U13)","v":4375},{"$f":"IF($C13<RetAge,0,IF($C13<RetAge+RetDistYrs,AnnRet403bERMatch,0))","v":0},{"$f":"CHOOSE(TaxRates,Tables!Z56,Tables!AA56)","v":0.45},{"$f":"AI13*(1-AJ13)","v":0},{"$f":"(AH13+AI13)*IF(C13<RetAge,AcctBalGrowth,PostRetGrowth)","v":262.5},{"$f":"AH13+AI13+AL13","v":4637.5},null,0,{"$f":"IF(TargetMethod3=1,O13,W13)","v":17500},{"$f":"IF($C13<RetAge,0,IF($C13<RetAge+RetDistYrs,AnnRet457b,0))","v":0},{"$f":"CHOOSE(TaxRates,Tables!Z56,Tables!AA56)","v":0.45},{"$f":"AQ13*(1-AR13)","v":0},{"$f":"(AP11+AP13+AQ13)*IF(C13<RetAge,AcctBalGrowth,PostRetGrowth)","v":1050},{"$f":"AP11+AP13+AQ13+AT13","v":18550},null,0,{"$f":"IF(TargetMethod3=1,0,Y13)","v":15000},{"$f":"CHOOSE(TaxRates,Tables!Z56,Tables!AA56)","v":0.45},{"$f":"AX13*(1-AY13)","v":8250},{"$f":"IF($C13<RetAge,0,IF($C13<RetAge+RetDistYrs,AnnRetATSavingsAT,0))","v":0},{"$f":"(AZ13+BA13)*AcctBalGrowth*(1-EEBlendedTaxRate)","v":346.5},{"$f":"AZ13+BA13+BB13","v":8596.5},null,null,null,50000,161254.99718568509,29539.265806822514,7384.8164517056284,0,0,null,{"$f":"HLOOKUP($BN$12,'SS Benefits'!$H$28:$J$33,BO13+1,FALSE)","v":0.38364532019704434},1]
[{"$f":"A13+1","v":2},2015,41,null,{"$f":"IF($C14>=RetAge,0,E13*(1+CompGrowthRate))","v":525000},{"$f":"IF($C14>=RetAge,0,F13*(1+CompGrowthRate))","v":0},525000,null,{"$f":"IF($C14>=RetAge,0,VLOOKUP($B14,Tables!$A$10:$T$126,18,FALSE))","v":18000},{"$f":"IF($C14>=RetAge,0,IF(C14<CatchupAge,0,VLOOKUP($B14,Tables!$A$10:$T$126,20,FALSE)))","v":0},4500,{"$f":"SUM(I14:K14)","v":22500},{"$f":"IF($C14>=RetAge,0,VLOOKUP($B14,Tables!$A$10:$T$126,16,FALSE))","v":53000},{"$f":"MIN(L14:M14)","v":22500},{"$f":"IF($C14>=RetAge,0,VLOOKUP($B14,Tables!$A$10:$T$126,18,FALSE))","v":18000},{"$f":"N14+O14","v":40500},null,52500,18000,0,4500,{"$f":"SUM(S14:U14)","v":22500},18000,{"$f":"V14+W14","v":40500},{"$f":"MAX(0,R14-S14-T14-W14)","v":16500},null,18000,0,{"$f":"CHOOSE(TaxRates,Tables!Z57,Tables!AA57)","v":0.45},{"$f":"AB14*(1-AC14)","v":0},{"$f":"(AA14+AB14+AF13)*IF(C14<RetAge,AcctBalGrowth,PostRetGrowth)","v":2193},{"$f":"AA14+AB14+AE14+AF13","v":38743},null,4500,0,{"$f":"CHOOSE(TaxRates,Tables!Z57,Tables!AA57)","v":0.45},{"$f":"AI14*(1-AJ14)","v":0},{"$f":"(AH14+AI14+AM13)*IF(C14<RetAge,AcctBalGrowth,PostRetGrowth)","v":548.25},{"$f":"AH14+AI14+AL14+AM13","v":9685.75},null,{"$f":"IF(C14>=RetAge,0,IF(AP14<MIN($AP$13:AP13),MAX($AO$13:AO13)+1,0))","v":0},18000,0,{"$f":"CHOOSE(TaxRates,Tables!Z57,Tables!AA57)","v":0.45},{"$f":"AQ14*(1-AR14)","v":0},{"$f":"(AP14+AQ14+AU13)*IF(C14<RetAge,AcctBalGrowth,PostRetGrowth)","v":2193},{"$f":"AP14+AQ14+AT14+AU13","v":38743},null,{"$f":"IF(C14>=RetAge,0,IF(AX14<MIN($AX$13:AX13),MAX($AW$13:AW13)+1,0))","v":0},16500,{"$f":"CHOOSE(TaxRates,Tables!Z57,Tables!AA57)","v":0.45},{"$f":"AX14*(1-AY14)","v":9075},0,{"$f":"(AZ14+BA14+BC13)*AcctBalGrowth*(1-EEBlendedTaxRate)","v":742.20299999999997},{"$f":"AZ14+BA14+BB14+BC13","v":18413.703000000001},null,null,null,100000,322509.99437137018,59078.531613645027,14769.632903411257,0,0,null,{"$f":"HLOOKUP($BN$12,'SS Benefits'!$H$28:$J$33,BO14+1,FALSE)","v":0.27852216748768471},2]
[3,2016,42,null,551250,0,551250,null,{"$f":"IF($C15>=RetAge,0,VLOOKUP($B15,Tables!$A$10:$T$126,18,FALSE))","v":18500},{"$f":"IF($C15>=RetAge,0,IF(C15<CatchupAge,0,VLOOKUP($B15,Tables!$A$10:$T$126,20,FALSE)))","v":0},4625,23125,{"$f":"IF($C15>=RetAge,0,VLOOKUP($B15,Tables!$A$10:$T$126,16,FALSE))","v":55000},23125,{"$f":"IF($C15>=RetAge,0,VLOOKUP($B15,Tables!$A$10:$T$126,18,FALSE))","v":18500},41625,null,55125,18500,0,4625,23125,18500,41625,18125,null,18500,0,{"$f":"CHOOSE(TaxRates,Tables!Z58,Tables!AA58)","v":0.45},0,3434.58,{"$f":"AA15+AB15+AE15+AF14","v":60677.58},null,4625,0,{"$f":"CHOOSE(TaxRates,Tables!Z58,Tables!AA58)","v":0.45},0,858.64499999999998,{"$f":"AH15+AI15+AL15+AM14","v":15169.395},null,{"$f":"IF(C15>=RetAge,0,IF(AP15<MIN($AP$13:AP14),MAX($AO$13:AO14)+1,0))","v":0},18500,0,{"$f":"CHOOSE(TaxRates,Tables!Z58,Tables!AA58)","v":0.45},0,3434.58,{"$f":"AP15+AQ15+AT15+AU14","v":60677.58},null,{"$f":"IF(C15>=RetAge,0,IF(AX15<MIN($AX$13:AX14),MAX($AW$13:AW14)+1,0))","v":0},18125,{"$f":"CHOOSE(TaxRates,Tables!Z58,Tables!AA58)","v":0.45},9968.75,0,1192.063026,{"$f":"AZ15+BA15+BB15+BC14","v":29574.516026000001},null,null,null,250000,806274.98592842557,96158.61070174427,24039.652675436068,51537.718332368298,0,null,{"$f":"HLOOKUP($BN$12,'SS Benefits'!$H$28:$J$33,BO15+1,FALSE)","v":0.1230147783251231},3]
[4,2017,43,null,578812.5,0,578812.5,null,{"$f":"IF($C16>=RetAge,0,VLOOKUP($B16,Tables!$A$10:$T$126,18,FALSE))","v":19000},{"$f":"IF($C16>=RetAge,0,IF(C16<CatchupAge,0,VLOOKUP($B16,Tables!$A$10:$T$126,20,FALSE)))","v":0},4750,23750,{"$f":"IF($C16>=RetAge,0,VLOOKUP($B16,Tables!$A$10:$T$126,16,FALSE))","v":56000},23750,{"$f":"IF($C16>=RetAge,0,VLOOKUP($B16,Tables!$A$10:$T$126,18,FALSE))","v":19000},42750,null,57881.25,19000,0,4750,23750,19000,42750,19881.25,null,19000,0,{"$f":"CHOOSE(TaxRates,Tables!Z59,Tables!AA59)","v":0.45},0,4780.6548000000003,84458.234800000006,null,4750,0,{"$f":"CHOOSE(TaxRates,Tables!Z59,Tables!AA59)","v":0.45},0,1195.1637000000001,21114.558700000001,null,{"$f":"IF(C16>=RetAge,0,IF(AP16<MIN($AP$13:AP15),MAX($AO$13:AO15)+1,0))","v":0},19000,0,{"$f":"CHOOSE(TaxRates,Tables!Z59,Tables!AA59)","v":0.45},0,4780.6548000000003,84458.234800000006,null,{"$f":"IF(C16>=RetAge,0,IF(AX16<MIN($AX$13:AX15),MAX($AW$13:AW15)+1,0))","v":0},19881.25,{"$f":"CHOOSE(TaxRates,Tables!Z59,Tables!AA59)","v":0.45},10934.6875,0,1701.3865480919997,42210.590074092004,null,null,null,500000,1612549.9718568511,96158.61070174427,24039.652675436068,83033.019101402257,52860.556858419419,null,{"$f":"HLOOKUP($BN$12,'SS Benefits'!$H$28:$J$33,BO16+1,FALSE)","v":6.150738916256155E-2},4]
[5,2018,44,null,607753.125,0,607753.125,null,{"$f":"IF($C17>=RetAge,0,VLOOKUP($B17,Tables!$A$10:$T$126,18,FALSE))","v":19500},{"$f":"IF($C17>=RetAge,0,IF(C17<CatchupAge,0,VLOOKUP($B17,Tables!$A$10:$T$126,20,FALSE)))","v":0},4875,24375,{"$f":"IF($C17>=RetAge,0,VLOOKUP($B17,Tables!$A$10:$T$126,16,FALSE))","v":58000},24375,{"$f":"IF($C17>=RetAge,0,VLOOKUP($B17,Tables!$A$10:$T$126,18,FALSE))","v":19500},43875,null,60775.3125,19500,0,4875,24375,19500,43875,21775.3125,null,19500,0,{"$f":"CHOOSE(TaxRates,Tables!Z60,Tables!AA60)","v":0.45},0,6237.4940880000004,110195.72888800001,null,4875,0,{"$f":"CHOOSE(TaxRates,Tables!Z60,Tables!AA60)","v":0.45},0,1559.3735220000001,27548.932222000003,null,{"$f":"IF(C17>=RetAge,0,IF(AP17<MIN($AP$13:AP16),MAX($AO$13:AO16)+1,0))","v":0},19500,0,{"$f":"CHOOSE(TaxRates,Tables!Z60,Tables!AA60)","v":0.45},0,6237.4940880000004,110195.72888800001,null,{"$f":"IF(C17>=RetAge,0,IF(AX17<MIN($AX$13:AX16),MAX($AW$13:AW16)+1,0))","v":0},21775.3125,{"$f":"CHOOSE(TaxRates,Tables!Z60,Tables!AA60)","v":0.45},11976.421875000002,0,2275.8545018618638,56462.866450953872,null,null,null,750000,2418824.9577852767,96158.61070174427,24039.652675436068,83033.019101402257,119079.25336577633,null,{"$f":"HLOOKUP($BN$12,'SS Benefits'!$H$28:$J$33,BO17+1,FALSE)","v":4.1004926108374376E-2},5]
[6,2019,45,null,638140.78125,0,638140.78125,null,{"$f":"IF($C18>=RetAge,0,VLOOKUP($B18,Tables!$A$10:$T$126,18,FALSE))","v":20000},{"$f":"IF($C18>=RetAge,0,IF(C18<CatchupAge,0,VLOOKUP($B18,Tables!$A$10:$T$126,20,FALSE)))","v":0},5000,25000,{"$f":"IF($C18>=RetAge,0,VLOOKUP($B18,Tables!$A$10:$T$126,16,FALSE))","v":60000},25000,{"$f":"IF($C18>=RetAge,0,VLOOKUP($B18,Tables!$A$10:$T$126,18,FALSE))","v":20000},45000,null,63814.078125,20000,0,5000,25000,20000,45000,23814.078125,null,20000,0,{"$f":"CHOOSE(TaxRates,Tables!Z61,Tables!AA61)","v":0.45},0,7811.74373328,138007.47262128,null,5000,0,{"$f":"CHOOSE(TaxRates,Tables!Z61,Tables!AA61)","v":0.45},0,1952.93593332,34501.86815532,null,{"$f":"IF(C18>=RetAge,0,IF(AP18<MIN($AP$13:AP17),MAX($AO$13:AO17)+1,0))","v":0},20000,0,{"$f":"CHOOSE(TaxRates,Tables!Z61,Tables!AA61)","v":0.45},0,7811.74373328,138007.47262128,null,{"$f":"IF(C18>=RetAge,0,IF(AX18<MIN($AX$13:AX17),MAX($AW$13:AW17)+1,0))","v":0},23814.078125,{"$f":"CHOOSE(TaxRates,Tables!Z61,Tables!AA61)","v":0.45},13097.742968750001,0,2921.5455956275628,72482.155015331431]
[7,2020,46,null,670047.8203125,0,670047.8203125,null,{"$f":"IF($C19>=RetAge,0,VLOOKUP($B19,Tables!$A$10:$T$126,18,FALSE))","v":20500},{"$f":"IF($C19>=RetAge,0,IF(C19<CatchupAge,0,VLOOKUP($B19,Tables!$A$10:$T$126,20,FALSE)))","v":0},5125,25625,{"$f":"IF($C19>=RetAge,0,VLOOKUP($B19,Tables!$A$10:$T$126,16,FALSE))","v":62000},25625,{"$f":"IF($C19>=RetAge,0,VLOOKUP($B19,Tables!$A$10:$T$126,18,FALSE))","v":20500},46125,null,67004.782031249997,20500,0,5125,25625,20500,46125,26004.782031249997,null,20500,0,{"$f":"CHOOSE(TaxRates,Tables!Z62,Tables!AA62)","v":0.45},0,9510.4483572768004,168017.92097855679,null,5125,0,{"$f":"CHOOSE(TaxRates,Tables!Z62,Tables!AA62)","v":0.45},0,2377.6120893192001,42004.480244639199,null,{"$f":"IF(C19>=RetAge,0,IF(AP19<MIN($AP$13:AP18),MAX($AO$13:AO18)+1,0))","v":0},20500,0,{"$f":"CHOOSE(TaxRates,Tables!Z62,Tables!AA62)","v":0.45},0,9510.4483572768004,168017.92097855679,null,{"$f":"IF(C19>=RetAge,0,IF(AX19<MIN($AX$13:AX18),MAX($AW$13:AW18)+1,0))","v":0},26004.782031249997,{"$f":"CHOOSE(TaxRates,Tables!Z62,Tables!AA62)","v":0.45},14302.6301171875,0,3644.9609755657943,90429.746108084728]
[8,2021,47,null,703550.21132812498,0,703550.21132812498,null,{"$f":"IF($C20>=RetAge,0,VLOOKUP($B20,Tables!$A$10:$T$126,18,FALSE))","v":21500},{"$f":"IF($C20>=RetAge,0,IF(C20<CatchupAge,0,VLOOKUP($B20,Tables!$A$10:$T$126,20,FALSE)))","v":0},5375,26875,{"$f":"IF($C20>=RetAge,0,VLOOKUP($B20,Tables!$A$10:$T$126,16,FALSE))","v":63000},26875,{"$f":"IF($C20>=RetAge,0,VLOOKUP($B20,Tables!$A$10:$T$126,18,FALSE))","v":21500},48375,null,70355.021132812501,21500,0,5375,26875,21500,48375,27355.021132812501,null,21500,0,{"$f":"CHOOSE(TaxRates,Tables!Z63,Tables!AA63)","v":0.45},0,11371.075258713407,200888.99623727018,null,5375,0,{"$f":"CHOOSE(TaxRates,Tables!Z63,Tables!AA63)","v":0.45},0,2842.7688146783516,50222.249059317546,null,{"$f":"IF(C20>=RetAge,0,IF(AP20<MIN($AP$13:AP19),MAX($AO$13:AO19)+1,0))","v":0},21500,0,{"$f":"CHOOSE(TaxRates,Tables!Z63,Tables!AA63)","v":0.45},0,11371.075258713407,200888.99623727018,null,{"$f":"IF(C20>=RetAge,0,IF(AX20<MIN($AX$13:AX19),MAX($AW$13:AW19)+1,0))","v":0},27355.021132812501,{"$f":"CHOOSE(TaxRates,Tables!Z63,Tables!AA63)","v":0.45},15045.261623046876,0,4429.9503247075263,109904.95805583913,null,null,null,null,"SocSec","403(b)","457(b)","Retmnt\nGAP"]
[9,2022,48,null,738727.72189453128,0,738727.72189453128,null,{"$f":"IF($C21>=RetAge,0,VLOOKUP($B21,Tables!$A$10:$T$126,18,FALSE))","v":22000},{"$f":"IF($C21>=RetAge,0,IF(C21<CatchupAge,0,VLOOKUP($B21,Tables!$A$10:$T$126,20,FALSE)))","v":0},5500,27500,{"$f":"IF($C21>=RetAge,0,VLOOKUP($B21,Tables!$A$10:$T$126,16,FALSE))","v":65000},27500,{"$f":"IF($C21>=RetAge,0,VLOOKUP($B21,Tables!$A$10:$T$126,18,FALSE))","v":22000},49500,null,73872.772189453128,22000,0,5500,27500,22000,49500,29872.772189453128,null,22000,0,{"$f":"CHOOSE(TaxRates,Tables!Z64,Tables!AA64)","v":0.45},0,13373.33977423621,236262.33601150638,null,5500,0,{"$f":"CHOOSE(TaxRates,Tables!Z64,Tables!AA64)","v":0.45},0,3343.3349435590526,59065.584002876596,null,{"$f":"IF(C21>=RetAge,0,IF(AP21<MIN($AP$13:AP20),MAX($AO$13:AO20)+1,0))","v":0},22000,0,{"$f":"CHOOSE(TaxRates,Tables!Z64,Tables!AA64)","v":0.45},0,13373.33977423621,236262.33601150638,null,{"$f":"IF(C21>=RetAge,0,IF(AX21<MIN($AX$13:AX20),MAX($AW$13:AW20)+1,0))","v":0},29872.772189453128,{"$f":"CHOOSE(TaxRates,Tables!Z64,Tables!AA64)","v":0.45},16430.024704199222,0,5306.0692759216108,131641.05203595996,null,null,null,50000,{"$f":"BN13","v":0.38364532019704434},{"$f":"(BI13+BJ13)/$BH13","v":0.22897946050012993},{"$f":"BK13/$BH13","v":0},{"$f":"MAX(0,RetIncTarget-SUM(BH21:BJ21))","v":0.18737521930282575}]
[10,2023,49,null,775664.1079892579,0,775664.1079892579,null,{"$f":"IF($C22>=RetAge,0,VLOOKUP($B22,Tables!$A$10:$T$126,18,FALSE))","v":22500},{"$f":"IF($C22>=RetAge,0,IF(C22<CatchupAge,0,VLOOKUP($B22,Tables!$A$10:$T$126,20,FALSE)))","v":0},5625,28125,{"$f":"IF($C22>=RetAge,0,VLOOKUP($B22,Tables!$A$10:$T$126,16,FALSE))","v":67000},28125,{"$f":"IF($C22>=RetAge,0,VLOOKUP($B22,Tables!$A$10:$T$126,18,FALSE))","v":22500},50625,null,77566.41079892579,22500,0,5625,28125,22500,50625,32566.41079892579,null,22500,0,{"$f":"CHOOSE(TaxRates,Tables!Z65,Tables!AA65)","v":0.45},0,15525.740160690382,274288.07617219677,null,5625,0,{"$f":"CHOOSE(TaxRates,Tables!Z65,Tables!AA65)","v":0.45},0,3881.4350401725956,68572.019043049193,null,{"$f":"IF(C22>=RetAge,0,IF(AP22<MIN($AP$13:AP21),MAX($AO$13:AO21)+1,0))","v":0},22500,0,{"$f":"CHOOSE(TaxRates,Tables!Z65,Tables!AA65)","v":0.45},0,15525.740160690382,274288.07617219677,null,{"$f":"IF(C22>=RetAge,0,IF(AX22<MIN($AX$13:AX21),MAX($AW$13:AW21)+1,0))","v":0},32566.41079892579,{"$f":"CHOOSE(TaxRates,Tables!Z65,Tables!AA65)","v":0.45},17911.525939409185,0,6281.2082749655037,155833.78625033464,null,null,null,100000,{"$f":"BN14","v":0.27852216748768471},{"$f":"(BI14+BJ14)/$BH14","v":0.22897946050012993},{"$f":"BK14/$BH14","v":0},{"$f":"MAX(0,RetIncTarget-SUM(BH22:BJ22))","v":0.29249837201218543}]
[11,2024,50,null,814447.31338872085,0,814447.31338872085,null,{"$f":"IF($C23>=RetAge,0,VLOOKUP($B23,Tables!$A$10:$T$126,18,FALSE))","v":23500},{"$f":"IF($C23>=RetAge,0,IF(C23<CatchupAge,0,VLOOKUP($B23,Tables!$A$10:$T$126,20,FALSE)))","v":7000},7625,38125,{"$f":"IF($C23>=RetAge,0,VLOOKUP($B23,Tables!$A$10:$T$126,16,FALSE))","v":69000},38125,{"$f":"IF($C23>=RetAge,0,VLOOKUP($B23,Tables!$A$10:$T$126,18,FALSE))","v":23500},61625,null,81444.731338872094,23500,7000,7625,38125,23500,61625,27444.731338872094,null,30500,0,{"$f":"CHOOSE(TaxRates,Tables!Z66,Tables!AA66)","v":0.45},0,18287.284570331805,323075.36074252857,null,7625,0,{"$f":"CHOOSE(TaxRates,Tables!Z66,Tables!AA66)","v":0.45},0,4571.8211425829513,80768.840185632143,null,{"$f":"IF(C23>=RetAge,0,IF(AP23<MIN($AP$13:AP22),MAX($AO$13:AO22)+1,0))","v":0},23500,0,{"$f":"CHOOSE(TaxRates,Tables!Z66,Tables!AA66)","v":0.45},0,17867.284570331805,315655.36074252857,null,{"$f":"IF(C23>=RetAge,0,IF(AX23<MIN($AX$13:AX22),MAX($AW$13:AW22)+1,0))","v":0},27444.731338872094,{"$f":"CHOOSE(TaxRates,Tables!Z66,Tables!AA66)","v":0.45},15094.602236379653,0,7178.9923164419997,178107.38080315629,null,null,null,250000,{"$f":"BN15","v":0.1230147783251231},{"$f":"(BI15+BJ15)/$BH15","v":0.14907849737986359},{"$f":"BK15/$BH15","v":6.3920770496213059E-2},{"$f":"MAX(0,RetIncTarget-SUM(BH23:BJ23))","v":0.46398595379880025}]
[12,2025,51,null,855169.67905815691,0,855169.67905815691,null,{"$f":"IF($C24>=RetAge,0,VLOOKUP($B24,Tables!$A$10:$T$126,18,FALSE))","v":24000},{"$f":"IF($C24>=RetAge,0,IF(C24<CatchupAge,0,VLOOKUP($B24,Tables!$A$10:$T$126,20,FALSE)))","v":7500},7875,39375,{"$f":"IF($C24>=RetAge,0,VLOOKUP($B24,Tables!$A$10:$T$126,16,FALSE))","v":71000},39375,{"$f":"IF($C24>=RetAge,0,VLOOKUP($B24,Tables!$A$10:$T$126,18,FALSE))","v":24000},63375,null,85516.967905815691,24000,7500,7875,39375,24000,63375,30016.967905815691,null,31500,0,{"$f":"CHOOSE(TaxRates,Tables!Z67,Tables!AA67)","v":0.45},0,21274.521644551714,375849.88238708029,null,7875,0,{"$f":"CHOOSE(TaxRates,Tables!Z67,Tables!AA67)","v":0.45},0,5318.6304111379286,93962.470596770072,null,{"$f":"IF(C24>=RetAge,0,IF(AP24<MIN($AP$13:AP23),MAX($AO$13:AO23)+1,0))","v":0},24000,0,{"$f":"CHOOSE(TaxRates,Tables!Z67,Tables!AA67)","v":0.45},0,20379.321644551714,360034.68238708028,null,{"$f":"IF(C24>=RetAge,0,IF(AX24<MIN($AX$13:AX23),MAX($AW$13:AW23)+1,0))","v":0},30016.967905815691,{"$f":"CHOOSE(TaxRates,Tables!Z67,Tables!AA67)","v":0.45},16509.33234819863,0,8173.9019523569059,202790.61510371184,null,null,null,500000,{"$f":"BN16","v":6.150738916256155E-2},{"$f":"(BI16+BJ16)/$BH16","v":7.4539248689931795E-2},{"$f":"BK16/$BH16","v":5.1491749434462331E-2},{"$f":"MAX(0,RetIncTarget-SUM(BH24:BJ24))","v":0.61246161271304433}]
[13,2026,52,null,897928.16301106475,0,897928.16301106475,null,{"$f":"IF($C25>=RetAge,0,VLOOKUP($B25,Tables!$A$10:$T$126,18,FALSE))","v":24500},{"$f":"IF($C25>=RetAge,0,IF(C25<CatchupAge,0,VLOOKUP($B25,Tables!$A$10:$T$126,20,FALSE)))","v":7500},8000,40000,{"$f":"IF($C25>=RetAge,0,VLOOKUP($B25,Tables!$A$10:$T$126,16,FALSE))","v":74000},40000,{"$f":"IF($C25>=RetAge,0,VLOOKUP($B25,Tables!$A$10:$T$126,18,FALSE))","v":24500},64500,null,89792.816301106475,24500,7500,8000,40000,24500,64500,33292.816301106475,null,32000,0,{"$f":"CHOOSE(TaxRates,Tables!Z68,Tables!AA68)","v":0.45},0,24470.992943224817,432320.87533030508,null,8000,0,{"$f":"CHOOSE(TaxRates,Tables!Z68,Tables!AA68)","v":0.45},0,6117.7482358062043,108080.21883257627,null,{"$f":"IF(C25>=RetAge,0,IF(AP25<MIN($AP$13:AP24),MAX($AO$13:AO24)+1,0))","v":0},24500,0,{"$f":"CHOOSE(TaxRates,Tables!Z68,Tables!AA68)","v":0.45},0,23072.080943224817,407606.76333030511,null,{"$f":"IF(C25>=RetAge,0,IF(AX25<MIN($AX$13:AX24),MAX($AW$13:AW24)+1,0))","v":0},33292.816301106475,{"$f":"CHOOSE(TaxRates,Tables!Z68,Tables!AA68)","v":0.45},18311.048965608563,0,9286.2698909114551,230387.93396023187,null,null,null,750000,{"$f":"BN17","v":4.1004926108374376E-2},{"$f":"(BI17+BJ17)/$BH17","v":4.9692832459954525E-2},{"$f":"BK17/$BH17","v":3.4327832956308216E-2},{"$f":"MAX(0,RetIncTarget-SUM(BH25:BJ25))","v":0.67497440847536294}]
[14,2027,53,null,942824.57116161799,0,942824.57116161799,null,{"$f":"IF($C26>=RetAge,0,VLOOKUP($B26,Tables!$A$10:$T$126,18,FALSE))","v":25500},{"$f":"IF($C26>=RetAge,0,IF(C26<CatchupAge,0,VLOOKUP($B26,Tables!$A$10:$T$126,20,FALSE)))","v":8000},8375,41875,{"$f":"IF($C26>=RetAge,0,VLOOKUP($B26,Tables!$A$10:$T$126,16,FALSE))","v":76000},41875,{"$f":"IF($C26>=RetAge,0,VLOOKUP($B26,Tables!$A$10:$T$126,18,FALSE))","v":25500},67375,null,94282.457116161808,25500,8000,8375,41875,25500,67375,35282.457116161808,null,33500,0,{"$f":"CHOOSE(TaxRates,Tables!Z69,Tables!AA69)","v":0.45},0,27949.252519818303,493770.12785012339,null,8375,0,{"$f":"CHOOSE(TaxRates,Tables!Z69,Tables!AA69)","v":0.45},0,6987.3131299545757,123442.53196253085,null,{"$f":"IF(C26>=RetAge,0,IF(AP26<MIN($AP$13:AP25),MAX($AO$13:AO25)+1,0))","v":0},25500,0,{"$f":"CHOOSE(TaxRates,Tables!Z69,Tables!AA69)","v":0.45},0,25986.405799818305,459093.1691301234,null,{"$f":"IF(C26>=RetAge,0,IF(AX26<MIN($AX$13:AX25),MAX($AW$13:AW25)+1,0))","v":0},35282.457116161808,{"$f":"CHOOSE(TaxRates,Tables!Z69,Tables!AA69)","v":0.45},19405.351413888995,0,10491.317985713076,260284.60335983394]
[15,2028,54,null,989965.79971969896,0,989965.79971969896,null,{"$f":"IF($C27>=RetAge,0,VLOOKUP($B27,Tables!$A$10:$T$126,18,FALSE))","v":26000},{"$f":"IF($C27>=RetAge,0,IF(C27<CatchupAge,0,VLOOKUP($B27,Tables!$A$10:$T$126,20,FALSE)))","v":8000},8500,42500,{"$f":"IF($C27>=RetAge,0,VLOOKUP($B27,Tables!$A$10:$T$126,16,FALSE))","v":78000},42500,{"$f":"IF($C27>=RetAge,0,VLOOKUP($B27,Tables!$A$10:$T$126,18,FALSE))","v":26000},68500,null,98996.579971969899,26000,8000,8500,42500,26000,68500,38996.579971969899,null,34000,0,{"$f":"CHOOSE(TaxRates,Tables!Z70,Tables!AA70)","v":0.45},0,31666.207671007407,559436.33552113082,null,8500,0,{"$f":"CHOOSE(TaxRates,Tables!Z70,Tables!AA70)","v":0.45},0,7916.5519177518518,139859.08388028271,null,{"$f":"IF(C27>=RetAge,0,IF(AP27<MIN($AP$13:AP26),MAX($AO$13:AO26)+1,0))","v":0},26000,0,{"$f":"CHOOSE(TaxRates,Tables!Z70,Tables!AA70)","v":0.45},0,29105.590147807401,514198.75927793077,null,{"$f":"IF(C27>=RetAge,0,IF(AX27<MIN($AX$13:AX26),MAX($AW$13:AW26)+1,0))","v":0},38996.579971969899,{"$f":"CHOOSE(TaxRates,Tables!Z70,Tables!AA70)","v":0.45},21448.118984583445,0,11832.774338465526,293565.49668288289]
[16,2029,55,null,1039464.089705684,0,1039464.089705684,null,{"$f":"IF($C28>=RetAge,0,VLOOKUP($B28,Tables!$A$10:$T$126,18,FALSE))","v":27000},{"$f":"IF($C28>=RetAge,0,IF(C28<CatchupAge,0,VLOOKUP($B28,Tables!$A$10:$T$126,20,FALSE)))","v":8500},8875,44375,{"$f":"IF($C28>=RetAge,0,VLOOKUP($B28,Tables!$A$10:$T$126,16,FALSE))","v":81000},44375,{"$f":"IF($C28>=RetAge,0,VLOOKUP($B28,Tables!$A$10:$T$126,18,FALSE))","v":27000},71375,null,103946.4089705684,27000,8500,8875,44375,27000,71375,41446.408970568402,null,35500,0,{"$f":"CHOOSE(TaxRates,Tables!Z71,Tables!AA71)","v":0.45},0,35696.180131267851,630632.5156523987,null,8875,0,{"$f":"CHOOSE(TaxRates,Tables!Z71,Tables!AA71)","v":0.45},0,8924.0450328169627,157658.12891309967,null,{"$f":"IF(C28>=RetAge,0,IF(AP28<MIN($AP$13:AP27),MAX($AO$13:AO27)+1,0))","v":0},27000,0,{"$f":"CHOOSE(TaxRates,Tables!Z71,Tables!AA71)","v":0.45},0,32471.92555667584,573670.6848346066,null,{"$f":"IF(C28>=RetAge,0,IF(AX28<MIN($AX$13:AX27),MAX($AW$13:AW27)+1,0))","v":0},41446.408970568402,{"$f":"CHOOSE(TaxRates,Tables!Z71,Tables!AA71)","v":0.45},22795.524933812623,0,13287.162907901211,329648.18452459673]
[17,2030,56,null,1091437.2941909682,0,1091437.2941909682,null,{"$f":"IF($C29>=RetAge,0,VLOOKUP($B29,Tables!$A$10:$T$126,18,FALSE))","v":28000},{"$f":"IF($C29>=RetAge,0,IF(C29<CatchupAge,0,VLOOKUP($B29,Tables!$A$10:$T$126,20,FALSE)))","v":8500},9125,45625,{"$f":"IF($C29>=RetAge,0,VLOOKUP($B29,Tables!$A$10:$T$126,16,FALSE))","v":83000},45625,{"$f":"IF($C29>=RetAge,0,VLOOKUP($B29,Tables!$A$10:$T$126,18,FALSE))","v":28000},73625,null,109143.72941909682,28000,8500,9125,45625,28000,73625,44643.729419096824,null,36500,0,{"$f":"CHOOSE(TaxRates,Tables!Z72,Tables!AA72)","v":0.45},0,40027.950939143921,707160.46659154259,null,9125,0,{"$f":"CHOOSE(TaxRates,Tables!Z72,Tables!AA72)","v":0.45},0,10006.98773478598,176790.11664788565,null,{"$f":"IF(C29>=RetAge,0,IF(AP29<MIN($AP$13:AP28),MAX($AO$13:AO28)+1,0))","v":0},28000,0,{"$f":"CHOOSE(TaxRates,Tables!Z72,Tables!AA72)","v":0.45},0,36100.241090076393,637770.92592468299,null,{"$f":"IF(C29>=RetAge,0,IF(AX29<MIN($AX$13:AX28),MAX($AW$13:AW28)+1,0))","v":0},44643.729419096824,{"$f":"CHOOSE(TaxRates,Tables!Z72,Tables!AA72)","v":0.45},24554.051180503255,0,14876.493899614199,369078.7296047142]
[{"$f":"A29+1","v":18},2031,57,null,1146009.1589005166,0,1146009.1589005166,null,{"$f":"IF($C30>=RetAge,0,VLOOKUP($B30,Tables!$A$10:$T$126,18,FALSE))","v":28500},{"$f":"IF($C30>=RetAge,0,IF(C30<CatchupAge,0,VLOOKUP($B30,Tables!$A$10:$T$126,20,FALSE)))","v":9000},9375,46875,{"$f":"IF($C30>=RetAge,0,VLOOKUP($B30,Tables!$A$10:$T$126,16,FALSE))","v":85000},46875,{"$f":"IF($C30>=RetAge,0,VLOOKUP($B30,Tables!$A$10:$T$126,18,FALSE))","v":28500},75375,null,114600.91589005166,28500,9000,9375,46875,28500,75375,48600.915890051663,null,37500,0,{"$f":"CHOOSE(TaxRates,Tables!Z73,Tables!AA73)","v":0.45},0,44679.627995492556,789340.09458703513,null,9375,0,{"$f":"CHOOSE(TaxRates,Tables!Z73,Tables!AA73)","v":0.45},0,11169.906998873139,197335.02364675878,null,{"$f":"IF(C30>=RetAge,0,IF(AP30<MIN($AP$13:AP29),MAX($AO$13:AO29)+1,0))","v":0},28500,0,{"$f":"CHOOSE(TaxRates,Tables!Z73,Tables!AA73)","v":0.45},0,39976.255555480981,706247.18148016394,null,{"$f":"IF(C30>=RetAge,0,IF(AX30<MIN($AX$13:AX29),MAX($AW$13:AW29)+1,0))","v":0},48600.915890051663,{"$f":"CHOOSE(TaxRates,Tables!Z73,Tables!AA73)","v":0.45},26730.503739528416,0,16623.987800458188,412433.22114470077]
[19,2032,58,null,1203309.6168455426,0,1203309.6168455426,null,{"$f":"IF($C31>=RetAge,0,VLOOKUP($B31,Tables!$A$10:$T$126,18,FALSE))","v":29500},{"$f":"IF($C31>=RetAge,0,IF(C31<CatchupAge,0,VLOOKUP($B31,Tables!$A$10:$T$126,20,FALSE)))","v":9000},9625,48125,{"$f":"IF($C31>=RetAge,0,VLOOKUP($B31,Tables!$A$10:$T$126,16,FALSE))","v":88000},48125,{"$f":"IF($C31>=RetAge,0,VLOOKUP($B31,Tables!$A$10:$T$126,18,FALSE))","v":29500},77625,null,120330.96168455426,29500,9000,9625,48125,29500,77625,52330.961684554262,null,38500,0,{"$f":"CHOOSE(TaxRates,Tables!Z74,Tables!AA74)","v":0.45},0,49670.405675222108,877510.50026225718,null,9625,0,{"$f":"CHOOSE(TaxRates,Tables!Z74,Tables!AA74)","v":0.45},0,12417.601418805527,219377.62506556429,null,{"$f":"IF(C31>=RetAge,0,IF(AP31<MIN($AP$13:AP30),MAX($AO$13:AO30)+1,0))","v":0},29500,0,{"$f":"CHOOSE(TaxRates,Tables!Z74,Tables!AA74)","v":0.45},0,44144.830888809833,779892.01236897381,null,{"$f":"IF(C31>=RetAge,0,IF(AX31<MIN($AX$13:AX30),MAX($AW$13:AW30)+1,0))","v":0},52330.961684554262,{"$f":"CHOOSE(TaxRates,Tables!Z74,Tables!AA74)","v":0.45},28782.028926504845,0,18531.040502990632,459746.29057419626]
[20,2033,59,null,1263475.0976878197,0,1263475.0976878197,null,{"$f":"IF($C32>=RetAge,0,VLOOKUP($B32,Tables!$A$10:$T$126,18,FALSE))","v":30500},{"$f":"IF($C32>=RetAge,0,IF(C32<CatchupAge,0,VLOOKUP($B32,Tables!$A$10:$T$126,20,FALSE)))","v":9500},10000,50000,{"$f":"IF($C32>=RetAge,0,VLOOKUP($B32,Tables!$A$10:$T$126,16,FALSE))","v":91000},50000,{"$f":"IF($C32>=RetAge,0,VLOOKUP($B32,Tables!$A$10:$T$126,18,FALSE))","v":30500},80500,null,126347.50976878198,30500,9500,10000,50000,30500,80500,55847.50976878198,null,40000,0,{"$f":"CHOOSE(TaxRates,Tables!Z75,Tables!AA75)","v":0.45},0,55050.630015735427,972561.13027799258,null,10000,0,{"$f":"CHOOSE(TaxRates,Tables!Z75,Tables!AA75)","v":0.45},0,13762.657503933857,243140.28256949814,null,{"$f":"IF(C32>=RetAge,0,IF(AP32<MIN($AP$13:AP31),MAX($AO$13:AO31)+1,0))","v":0},30500,0,{"$f":"CHOOSE(TaxRates,Tables!Z75,Tables!AA75)","v":0.45},0,48623.520742138426,859015.53311111219,null,{"$f":"IF(C32>=RetAge,0,IF(AX32<MIN($AX$13:AX31),MAX($AW$13:AW31)+1,0))","v":0},55847.50976878198,{"$f":"CHOOSE(TaxRates,Tables!Z75,Tables!AA75)","v":0.45},30716.130372830092,0,20599.421679775107,511061.84262680146]
[21,2034,60,null,1326648.8525722108,0,1326648.8525722108,null,{"$f":"IF($C33>=RetAge,0,VLOOKUP($B33,Tables!$A$10:$T$126,18,FALSE))","v":31500},{"$f":"IF($C33>=RetAge,0,IF(C33<CatchupAge,0,VLOOKUP($B33,Tables!$A$10:$T$126,20,FALSE)))","v":9500},10250,51250,{"$f":"IF($C33>=RetAge,0,VLOOKUP($B33,Tables!$A$10:$T$126,16,FALSE))","v":93000},51250,{"$f":"IF($C33>=RetAge,0,VLOOKUP($B33,Tables!$A$10:$T$126,18,FALSE))","v":31500},82750,null,132664.88525722109,31500,9500,10250,51250,31500,82750,60164.885257221089,null,41000,0,{"$f":"CHOOSE(TaxRates,Tables!Z76,Tables!AA76)","v":0.45},0,60813.667816679554,1074374.7980946722,null,10250,0,{"$f":"CHOOSE(TaxRates,Tables!Z76,Tables!AA76)","v":0.45},0,15203.416954169888,268593.69952366804,null,{"$f":"IF(C33>=RetAge,0,IF(AP33<MIN($AP$13:AP32),MAX($AO$13:AO32)+1,0))","v":0},31500,0,{"$f":"CHOOSE(TaxRates,Tables!Z76,Tables!AA76)","v":0.45},0,53430.931986666728,943946.46509777894,null,{"$f":"IF(C33>=RetAge,0,IF(AX33<MIN($AX$13:AX32),MAX($AW$13:AW32)+1,0))","v":0},60164.885257221089,{"$f":"CHOOSE(TaxRates,Tables!Z76,Tables!AA76)","v":0.45},33090.686891471603,0,22854.406239767464,567006.93575804052]
[22,2035,61,null,1392981.2952008215,0,1392981.2952008215,null,{"$f":"IF($C34>=RetAge,0,VLOOKUP($B34,Tables!$A$10:$T$126,18,FALSE))","v":32500},{"$f":"IF($C34>=RetAge,0,IF(C34<CatchupAge,0,VLOOKUP($B34,Tables!$A$10:$T$126,20,FALSE)))","v":10000},10625,53125,{"$f":"IF($C34>=RetAge,0,VLOOKUP($B34,Tables!$A$10:$T$126,16,FALSE))","v":96000},53125,{"$f":"IF($C34>=RetAge,0,VLOOKUP($B34,Tables!$A$10:$T$126,18,FALSE))","v":32500},85625,null,139298.12952008215,32500,10000,10625,53125,32500,85625,64298.129520082148,null,42500,0,{"$f":"CHOOSE(TaxRates,Tables!Z77,Tables!AA77)","v":0.45},0,67012.487885680326,1183887.2859803524,null,10625,0,{"$f":"CHOOSE(TaxRates,Tables!Z77,Tables!AA77)","v":0.45},0,16753.121971420082,295971.82149508811,null,{"$f":"IF(C34>=RetAge,0,IF(AP34<MIN($AP$13:AP33),MAX($AO$13:AO33)+1,0))","v":0},32500,0,{"$f":"CHOOSE(TaxRates,Tables!Z77,Tables!AA77)","v":0.45},0,58586.787905866731,1035033.2530036457,null,{"$f":"IF(C34>=RetAge,0,IF(AX34<MIN($AX$13:AX33),MAX($AW$13:AW33)+1,0))","v":0},64298.129520082148,{"$f":"CHOOSE(TaxRates,Tables!Z77,Tables!AA77)","v":0.45},35363.971236045181,0,25299.578093751599,627670.48508783733]
[23,2036,62,null,1462630.3599608627,0,1462630.3599608627,null,{"$f":"IF($C35>=RetAge,0,VLOOKUP($B35,Tables!$A$10:$T$126,18,FALSE))","v":33500},{"$f":"IF($C35>=RetAge,0,IF(C35<CatchupAge,0,VLOOKUP($B35,Tables!$A$10:$T$126,20,FALSE)))","v":10500},11000,55000,{"$f":"IF($C35>=RetAge,0,VLOOKUP($B35,Tables!$A$10:$T$126,16,FALSE))","v":99000},55000,{"$f":"IF($C35>=RetAge,0,VLOOKUP($B35,Tables!$A$10:$T$126,18,FALSE))","v":33500},88500,null,146263.03599608628,33500,10500,11000,55000,33500,88500,68763.035996086284,null,44000,0,{"$f":"CHOOSE(TaxRates,Tables!Z78,Tables!AA78)","v":0.45},0,73673.237158821139,1301560.5231391736,null,11000,0,{"$f":"CHOOSE(TaxRates,Tables!Z78,Tables!AA78)","v":0.45},0,18418.309289705285,325390.13078479341,null,{"$f":"IF(C35>=RetAge,0,IF(AP35<MIN($AP$13:AP34),MAX($AO$13:AO34)+1,0))","v":0},33500,0,{"$f":"CHOOSE(TaxRates,Tables!Z78,Tables!AA78)","v":0.45},0,64111.995180218742,1132645.2481838644,null,{"$f":"IF(C35>=RetAge,0,IF(AX35<MIN($AX$13:AX34),MAX($AW$13:AW34)+1,0))","v":0},68763.035996086284,{"$f":"CHOOSE(TaxRates,Tables!Z78,Tables!AA78)","v":0.45},37819.669797847462,0,27950.586505198764,693440.74139088357]
[24,2037,63,null,1535761.8779589059,0,1535761.8779589059,null,{"$f":"IF($C36>=RetAge,0,VLOOKUP($B36,Tables!$A$10:$T$126,18,FALSE))","v":34500},{"$f":"IF($C36>=RetAge,0,IF(C36<CatchupAge,0,VLOOKUP($B36,Tables!$A$10:$T$126,20,FALSE)))","v":10500},11250,56250,{"$f":"IF($C36>=RetAge,0,VLOOKUP($B36,Tables!$A$10:$T$126,16,FALSE))","v":102000},56250,{"$f":"IF($C36>=RetAge,0,VLOOKUP($B36,Tables!$A$10:$T$126,18,FALSE))","v":34500},90750,null,153576.18779589058,34500,10500,11250,56250,34500,90750,74076.187795890582,null,45000,0,{"$f":"CHOOSE(TaxRates,Tables!Z79,Tables!AA79)","v":0.45},0,80793.631388350419,1427354.154527524,null,11250,0,{"$f":"CHOOSE(TaxRates,Tables!Z79,Tables!AA79)","v":0.45},0,20198.407847087605,356838.53863188101,null,{"$f":"IF(C36>=RetAge,0,IF(AP36<MIN($AP$13:AP35),MAX($AO$13:AO35)+1,0))","v":0},34500,0,{"$f":"CHOOSE(TaxRates,Tables!Z79,Tables!AA79)","v":0.45},0,70028.714891031865,1237173.9630748963,null,{"$f":"IF(C36>=RetAge,0,IF(AX36<MIN($AX$13:AX35),MAX($AW$13:AW35)+1,0))","v":0},74076.187795890582,{"$f":"CHOOSE(TaxRates,Tables!Z79,Tables!AA79)","v":0.45},40741.90328773982,0,30835.671076502182,765018.3157551256]
[25,2038,64,null,1612549.9718568511,0,1612549.9718568511,null,{"$f":"IF($C37>=RetAge,0,VLOOKUP($B37,Tables!$A$10:$T$126,18,FALSE))","v":35500},{"$f":"IF($C37>=RetAge,0,IF(C37<CatchupAge,0,VLOOKUP($B37,Tables!$A$10:$T$126,20,FALSE)))","v":11000},11625,58125,{"$f":"IF($C37>=RetAge,0,VLOOKUP($B37,Tables!$A$10:$T$126,16,FALSE))","v":105000},58125,{"$f":"IF($C37>=RetAge,0,VLOOKUP($B37,Tables!$A$10:$T$126,18,FALSE))","v":35500},93625,null,161254.99718568512,35500,11000,11625,58125,35500,93625,79254.997185685119,null,46500,0,{"$f":"CHOOSE(TaxRates,Tables!Z80,Tables!AA80)","v":0.45},0,88431.249271651439,1562285.4037991755,null,11625,0,{"$f":"CHOOSE(TaxRates,Tables!Z80,Tables!AA80)","v":0.45},0,22107.81231791286,390571.35094979388,null,{"$f":"IF(C37>=RetAge,0,IF(AP37<MIN($AP$13:AP36),MAX($AO$13:AO36)+1,0))","v":0},35500,0,{"$f":"CHOOSE(TaxRates,Tables!Z80,Tables!AA80)","v":0.45},0,76360.43778449377,1349034.4008593899,null,{"$f":"IF(C37>=RetAge,0,IF(AX37<MIN($AX$13:AX36),MAX($AW$13:AW36)+1,0))","v":0},79254.997185685119,{"$f":"CHOOSE(TaxRates,Tables!Z80,Tables!AA80)","v":0.45},43590.24845212682,0,33961.5596967046,842570.12390395696]
[26,2039,65,null,0,0,0,null,{"$f":"IF($C38>=RetAge,0,VLOOKUP($B38,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C38>=RetAge,0,IF(C38<CatchupAge,0,VLOOKUP($B38,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C38>=RetAge,0,VLOOKUP($B38,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C38>=RetAge,0,VLOOKUP($B38,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z81,Tables!AA81)","v":0.45},-52887.235885959351,58645.07172389725,1524771.8648213285,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z81,Tables!AA81)","v":0.45},-13221.808971489838,14661.267930974313,381192.96620533214,null,{"$f":"IF(C38>=RetAge,0,IF(AP38<MIN($AP$13:AP37),MAX($AO$13:AO37)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z81,Tables!AA81)","v":0.45},-45668.160505771244,50640.055270319506,1316641.4370283072,null,{"$f":"IF(C38>=RetAge,0,IF(AX38<MIN($AX$13:AX37),MAX($AW$13:AW37)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z81,Tables!AA81)","v":0.45},0,-52860.556858419419,33167.801815912579,822877.36886145012]
[27,2040,66,null,0,0,0,null,{"$f":"IF($C39>=RetAge,0,VLOOKUP($B39,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C39>=RetAge,0,IF(C39<CatchupAge,0,VLOOKUP($B39,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C39>=RetAge,0,VLOOKUP($B39,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C39>=RetAge,0,VLOOKUP($B39,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z82,Tables!AA82)","v":0.45},-52887.235885959351,57144.530164783377,1485757.7842843677,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z82,Tables!AA82)","v":0.45},-13221.808971489838,14286.132541195844,371439.44607109192,null,{"$f":"IF(C39>=RetAge,0,IF(AP39<MIN($AP$13:AP38),MAX($AO$13:AO38)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z82,Tables!AA82)","v":0.45},-45668.160505771244,49344.336717076199,1282952.7546439811,null,{"$f":"IF(C39>=RetAge,0,IF(AX39<MIN($AX$13:AX38),MAX($AW$13:AW38)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z82,Tables!AA82)","v":0.45},0,-52860.556858419419,32340.706104127286,802357.51810715802]
[28,2041,67,null,0,0,0,null,{"$f":"IF($C40>=RetAge,0,VLOOKUP($B40,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C40>=RetAge,0,IF(C40<CatchupAge,0,VLOOKUP($B40,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C40>=RetAge,0,VLOOKUP($B40,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C40>=RetAge,0,VLOOKUP($B40,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z83,Tables!AA83)","v":0.45},-52887.235885959351,55583.966943304942,1445183.1405259285,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z83,Tables!AA83)","v":0.45},-13221.808971489838,13895.991735826236,361295.78513148212,null,{"$f":"IF(C40>=RetAge,0,IF(AP40<MIN($AP$13:AP39),MAX($AO$13:AO39)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z83,Tables!AA83)","v":0.45},-45668.160505771244,47996.789421703157,1247916.5249642821,null,{"$f":"IF(C40>=RetAge,0,IF(AX40<MIN($AX$13:AX39),MAX($AW$13:AW39)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z83,Tables!AA83)","v":0.45},0,-52860.556858419419,31478.872372447018,780975.83362118562]
[29,2042,68,null,0,0,0,null,{"$f":"IF($C41>=RetAge,0,VLOOKUP($B41,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C41>=RetAge,0,IF(C41<CatchupAge,0,VLOOKUP($B41,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C41>=RetAge,0,VLOOKUP($B41,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C41>=RetAge,0,VLOOKUP($B41,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z84,Tables!AA84)","v":0.45},-52887.235885959351,53960.981192967374,1402985.5110171516,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z84,Tables!AA84)","v":0.45},-13221.808971489838,13490.245298241844,350746.37775428791,null,{"$f":"IF(C41>=RetAge,0,IF(AP41<MIN($AP$13:AP40),MAX($AO$13:AO40)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z84,Tables!AA84)","v":0.45},-45668.160505771244,46595.340234515192,1211478.8460973951,null,{"$f":"IF(C41>=RetAge,0,IF(AX41<MIN($AX$13:AX40),MAX($AW$13:AW40)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z84,Tables!AA84)","v":0.45},0,-52860.556858419419,30580.841624036177,758696.11838680238]
[30,2043,69,null,0,0,0,null,{"$f":"IF($C42>=RetAge,0,VLOOKUP($B42,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C42>=RetAge,0,IF(C42<CatchupAge,0,VLOOKUP($B42,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C42>=RetAge,0,VLOOKUP($B42,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C42>=RetAge,0,VLOOKUP($B42,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z85,Tables!AA85)","v":0.45},-52887.235885959351,52273.0760126163,1359099.9763280237,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z85,Tables!AA85)","v":0.45},-13221.808971489838,13068.269003154075,339774.99408200593,null,{"$f":"IF(C42>=RetAge,0,IF(AP42<MIN($AP$13:AP41),MAX($AO$13:AO41)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z85,Tables!AA85)","v":0.45},-45668.160505771244,45137.833079839715,1173583.6600758326,null,{"$f":"IF(C42>=RetAge,0,IF(AX42<MIN($AX$13:AX41),MAX($AW$13:AW41)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z85,Tables!AA85)","v":0.45},0,-52860.556858419419,29645.09358419208,735480.65511257504]
[31,2044,70,null,0,0,0,null,{"$f":"IF($C43>=RetAge,0,VLOOKUP($B43,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C43>=RetAge,0,IF(C43<CatchupAge,0,VLOOKUP($B43,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C43>=RetAge,0,VLOOKUP($B43,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C43>=RetAge,0,VLOOKUP($B43,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z86,Tables!AA86)","v":0.45},-52887.235885959351,50517.654625051182,1313459.0202513307,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z86,Tables!AA86)","v":0.45},-13221.808971489838,12629.413656262795,328364.75506283267,null,{"$f":"IF(C43>=RetAge,0,IF(AP43<MIN($AP$13:AP42),MAX($AO$13:AO42)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z86,Tables!AA86)","v":0.45},-45668.160505771244,43622.025638977218,1134172.6666134077,null,{"$f":"IF(C43>=RetAge,0,IF(AX43<MIN($AX$13:AX42),MAX($AW$13:AW42)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z86,Tables!AA86)","v":0.45},0,-52860.556858419419,28670.044126674529,711290.14238083013]
[32,2045,71,null,0,0,0,null,{"$f":"IF($C44>=RetAge,0,VLOOKUP($B44,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C44>=RetAge,0,IF(C44<CatchupAge,0,VLOOKUP($B44,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C44>=RetAge,0,VLOOKUP($B44,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C44>=RetAge,0,VLOOKUP($B44,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z87,Tables!AA87)","v":0.45},-52887.235885959351,48692.016381983463,1265992.4259315699,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z87,Tables!AA87)","v":0.45},-13221.808971489838,12173.004095495866,316498.10648289247,null,{"$f":"IF(C44>=RetAge,0,IF(AP44<MIN($AP$13:AP43),MAX($AO$13:AO43)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z87,Tables!AA87)","v":0.45},-45668.160505771244,42045.585900480219,1093185.2334124856,null,{"$f":"IF(C44>=RetAge,0,IF(AX44<MIN($AX$13:AX43),MAX($AW$13:AW43)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z87,Tables!AA87)","v":0.45},0,-52860.556858419419,27654.042591941248,686083.628114352]
[33,2046,72,null,0,0,0,null,{"$f":"IF($C45>=RetAge,0,VLOOKUP($B45,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C45>=RetAge,0,IF(C45<CatchupAge,0,VLOOKUP($B45,Tables!$A$10:$T$126,20,FALSE)))","v":0},{"$f":"IF($C45>=RetAge,0,(I45+J45)*MachtingERCont)","v":0},0,{"$f":"IF($C45>=RetAge,0,VLOOKUP($B45,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C45>=RetAge,0,VLOOKUP($B45,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,{"$f":"IF($C45>=RetAge,0,IF(TargetMethod1=1,TargetContribPercent*G45,IF(TargetMethod2=1,TargetContribDollarAmt,0)))","v":0},{"$f":"MIN($R45,I45)","v":0},{"$f":"MIN($R45-S45,J45)","v":0},{"$f":"IF($C45>=RetAge,0,(S45+T45)*MachtingERCont)","v":0},0,{"$f":"MIN(R45-S45-T45,O45)","v":0},0,0,null,{"$f":"IF(TargetMethod3=1,I45+J45,S45+T45)","v":0},{"$f":"IF($C45<RetAge,0,IF($C45<RetAge+RetDistYrs,AnnRet403b,0))","v":-96158.61070174427},{"$f":"CHOOSE(TaxRates,Tables!Z88,Tables!AA88)","v":0.45},-52887.235885959351,46793.352609193025,1216627.1678390186,null,{"$f":"IF(TargetMethod3=1,K45,U45)","v":0},{"$f":"IF($C45<RetAge,0,IF($C45<RetAge+RetDistYrs,AnnRet403bERMatch,0))","v":-24039.652675436068},{"$f":"CHOOSE(TaxRates,Tables!Z88,Tables!AA88)","v":0.45},-13221.808971489838,11698.338152298256,304156.79195975466,null,{"$f":"IF(C45>=RetAge,0,IF(AP45<MIN($AP$13:AP44),MAX($AO$13:AO44)+1,0))","v":0},{"$f":"IF(TargetMethod3=1,O45,W45)","v":0},{"$f":"IF($C45<RetAge,0,IF($C45<RetAge+RetDistYrs,AnnRet457b,0))","v":-83033.019101402257},{"$f":"CHOOSE(TaxRates,Tables!Z88,Tables!AA88)","v":0.45},-45668.160505771244,40406.088572443332,1050558.3028835265,null,{"$f":"IF(C45>=RetAge,0,IF(AX45<MIN($AX$13:AX44),MAX($AW$13:AW44)+1,0))","v":0},{"$f":"IF(TargetMethod3=1,0,Y45)","v":0},{"$f":"CHOOSE(TaxRates,Tables!Z88,Tables!AA88)","v":0.45},0,{"$f":"IF($C45<RetAge,0,IF($C45<RetAge+RetDistYrs,AnnRetATSavingsAT,0))","v":-52860.556858419419},26595.368992749165,659818.4402486817]
[{"$f":"A45+1","v":34},2047,73,null,{"$f":"IF($C46>=RetAge,0,E45*(1+CompGrowthRate))","v":0},{"$f":"IF($C46>=RetAge,0,F45*(1+CompGrowthRate))","v":0},0,null,{"$f":"IF($C46>=RetAge,0,VLOOKUP($B46,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C46>=RetAge,0,IF(C46<CatchupAge,0,VLOOKUP($B46,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C46>=RetAge,0,VLOOKUP($B46,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C46>=RetAge,0,VLOOKUP($B46,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z89,Tables!AA89)","v":0.45},-52887.235885959351,{"$f":"(AA46+AB46+AF45)*IF(C46<RetAge,AcctBalGrowth,PostRetGrowth)","v":44818.742285490975},1165287.2994227654,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z89,Tables!AA89)","v":0.45},-13221.808971489838,{"$f":"(AH46+AI46+AM45)*IF(C46<RetAge,AcctBalGrowth,PostRetGrowth)","v":11204.685571372744},291321.82485569135,null,{"$f":"IF(C46>=RetAge,0,IF(AP46<MIN($AP$13:AP45),MAX($AO$13:AO45)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z89,Tables!AA89)","v":0.45},-45668.160505771244,{"$f":"(AP46+AQ46+AU45)*IF(C46<RetAge,AcctBalGrowth,PostRetGrowth)","v":38701.011351284971},1006226.2951334092,null,{"$f":"IF(C46>=RetAge,0,IF(AX46<MIN($AX$13:AX45),MAX($AW$13:AW45)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z89,Tables!AA89)","v":0.45},0,-52860.556858419419,{"$f":"(AZ46+BA46+BC45)*AcctBalGrowth*(1-EEBlendedTaxRate)","v":25492.231102391012},632450.11449265329]
[35,2048,74,null,0,0,0,null,{"$f":"IF($C47>=RetAge,0,VLOOKUP($B47,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C47>=RetAge,0,IF(C47<CatchupAge,0,VLOOKUP($B47,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C47>=RetAge,0,VLOOKUP($B47,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C47>=RetAge,0,VLOOKUP($B47,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z90,Tables!AA90)","v":0.45},-52887.235885959351,42765.147548840847,1111893.836269862,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z90,Tables!AA90)","v":0.45},-13221.808971489838,10691.286887210212,277973.4590674655,null,{"$f":"IF(C47>=RetAge,0,IF(AP47<MIN($AP$13:AP46),MAX($AO$13:AO46)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z90,Tables!AA90)","v":0.45},-45668.160505771244,36927.731041280276,960121.00707328727,null,{"$f":"IF(C47>=RetAge,0,IF(AX47<MIN($AX$13:AX46),MAX($AW$13:AW46)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z90,Tables!AA90)","v":0.45},0,-52860.556858419419,24342.76142063782,603932.31905487168]
[36,2049,75,null,0,0,0,null,{"$f":"IF($C48>=RetAge,0,VLOOKUP($B48,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C48>=RetAge,0,IF(C48<CatchupAge,0,VLOOKUP($B48,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C48>=RetAge,0,VLOOKUP($B48,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C48>=RetAge,0,VLOOKUP($B48,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z91,Tables!AA91)","v":0.45},-52887.235885959351,40629.409022724714,1056364.6345908425,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z91,Tables!AA91)","v":0.45},-13221.808971489838,10157.352255681179,264091.15864771063,null,{"$f":"IF(C48>=RetAge,0,IF(AP48<MIN($AP$13:AP47),MAX($AO$13:AO47)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z91,Tables!AA91)","v":0.45},-45668.160505771244,35083.519518875401,912171.50749076041,null,{"$f":"IF(C48>=RetAge,0,IF(AX48<MIN($AX$13:AX47),MAX($AW$13:AW47)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z91,Tables!AA91)","v":0.45},0,-52860.556858419419,23145.014012250995,574216.77620870329]
[37,2050,76,null,0,0,0,null,{"$f":"IF($C49>=RetAge,0,VLOOKUP($B49,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C49>=RetAge,0,IF(C49<CatchupAge,0,VLOOKUP($B49,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C49>=RetAge,0,VLOOKUP($B49,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C49>=RetAge,0,VLOOKUP($B49,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z92,Tables!AA92)","v":0.45},-52887.235885959351,38408.240955563931,998614.26484466216,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z92,Tables!AA92)","v":0.45},-13221.808971489838,9602.0602388909829,249653.56621116554,null,{"$f":"IF(C49>=RetAge,0,IF(AP49<MIN($AP$13:AP48),MAX($AO$13:AO48)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z92,Tables!AA92)","v":0.45},-45668.160505771244,33165.539535574324,862304.02792493254,null,{"$f":"IF(C49>=RetAge,0,IF(AX49<MIN($AX$13:AX48),MAX($AW$13:AW48)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z92,Tables!AA92)","v":0.45},0,-52860.556858419419,21896.961212711918,543253.18056299584]
[38,2051,77,null,0,0,0,null,{"$f":"IF($C50>=RetAge,0,VLOOKUP($B50,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C50>=RetAge,0,IF(C50<CatchupAge,0,VLOOKUP($B50,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C50>=RetAge,0,VLOOKUP($B50,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C50>=RetAge,0,VLOOKUP($B50,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z93,Tables!AA93)","v":0.45},-52887.235885959351,36098.226165716711,938553.8803086346,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z93,Tables!AA93)","v":0.45},-13221.808971489838,9024.5565414291777,234638.47007715865,null,{"$f":"IF(C50>=RetAge,0,IF(AP50<MIN($AP$13:AP49),MAX($AO$13:AO49)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z93,Tables!AA93)","v":0.45},-45668.160505771244,31170.840352941213,810441.84917647147,null,{"$f":"IF(C50>=RetAge,0,IF(AX50<MIN($AX$13:AX49),MAX($AW$13:AW49)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z93,Tables!AA93)","v":0.45},0,-52860.556858419419,20596.490195592207,510989.11390016862]
[39,2052,78,null,0,0,0,null,{"$f":"IF($C51>=RetAge,0,VLOOKUP($B51,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C51>=RetAge,0,IF(C51<CatchupAge,0,VLOOKUP($B51,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C51>=RetAge,0,VLOOKUP($B51,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C51>=RetAge,0,VLOOKUP($B51,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z94,Tables!AA94)","v":0.45},-52887.235885959351,33695.810784275614,876091.08039116592,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z94,Tables!AA94)","v":0.45},-13221.808971489838,8423.9526960689036,219022.77009779148,null,{"$f":"IF(C51>=RetAge,0,IF(AP51<MIN($AP$13:AP50),MAX($AO$13:AO50)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z94,Tables!AA94)","v":0.45},-45668.160505771244,29096.353203002771,756505.18327807193,null,{"$f":"IF(C51>=RetAge,0,IF(AX51<MIN($AX$13:AX50),MAX($AW$13:AW50)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z94,Tables!AA94)","v":0.45},0,-52860.556858419419,19241.399395753462,477369.95643750264]
[40,2053,79,null,0,0,0,null,{"$f":"IF($C52>=RetAge,0,VLOOKUP($B52,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C52>=RetAge,0,IF(C52<CatchupAge,0,VLOOKUP($B52,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C52>=RetAge,0,VLOOKUP($B52,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C52>=RetAge,0,VLOOKUP($B52,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z95,Tables!AA95)","v":0.45},-52887.235885959351,31197.298787576863,811129.76847699855,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z95,Tables!AA95)","v":0.45},-13221.808971489838,7799.3246968942158,202782.44211924964,null,{"$f":"IF(C52>=RetAge,0,IF(AP52<MIN($AP$13:AP51),MAX($AO$13:AO51)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z95,Tables!AA95)","v":0.45},-45668.160505771244,26938.886567066787,700411.05074373644,null,{"$f":"IF(C52>=RetAge,0,IF(AX52<MIN($AX$13:AX51),MAX($AW$13:AW51)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z95,Tables!AA95)","v":0.45},0,-52860.556858419419,17829.394782321491,442338.79436140473]
[41,2054,80,null,0,0,0,null,{"$f":"IF($C53>=RetAge,0,VLOOKUP($B53,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C53>=RetAge,0,IF(C53<CatchupAge,0,VLOOKUP($B53,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C53>=RetAge,0,VLOOKUP($B53,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C53>=RetAge,0,VLOOKUP($B53,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z96,Tables!AA96)","v":0.45},-52887.235885959351,28598.846311010169,743570.00408626441,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z96,Tables!AA96)","v":0.45},-13221.808971489838,7149.7115777525423,185892.5010215661,null,{"$f":"IF(C53>=RetAge,0,IF(AP53<MIN($AP$13:AP52),MAX($AO$13:AO52)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z96,Tables!AA96)","v":0.45},-45668.160505771244,24695.121265693368,642073.15290802752,null,{"$f":"IF(C53>=RetAge,0,IF(AX53<MIN($AX$13:AX52),MAX($AW$13:AW52)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z96,Tables!AA96)","v":0.45},0,-52860.556858419419,16358.085975125381,405836.32347811072]
[42,2055,81,null,0,0,0,null,{"$f":"IF($C54>=RetAge,0,VLOOKUP($B54,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C54>=RetAge,0,IF(C54<CatchupAge,0,VLOOKUP($B54,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C54>=RetAge,0,VLOOKUP($B54,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C54>=RetAge,0,VLOOKUP($B54,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z97,Tables!AA97)","v":0.45},-52887.235885959351,25896.455735380809,673307.84911990096,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z97,Tables!AA97)","v":0.45},-13221.808971489838,6474.1139338452022,168326.96227997524,null,{"$f":"IF(C54>=RetAge,0,IF(AP54<MIN($AP$13:AP53),MAX($AO$13:AO53)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z97,Tables!AA97)","v":0.45},-45668.160505771244,22361.605352265011,581401.73915889033,null,{"$f":"IF(C54>=RetAge,0,IF(AX54<MIN($AX$13:AX53),MAX($AW$13:AW53)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z97,Tables!AA97)","v":0.45},0,-52860.556858419419,14824.982198027032,367800.74881771835]
[43,2056,82,null,0,0,0,null,{"$f":"IF($C55>=RetAge,0,VLOOKUP($B55,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C55>=RetAge,0,IF(C55<CatchupAge,0,VLOOKUP($B55,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C55>=RetAge,0,VLOOKUP($B55,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C55>=RetAge,0,VLOOKUP($B55,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z98,Tables!AA98)","v":0.45},-52887.235885959351,23085.969536726272,600235.20795488299,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z98,Tables!AA98)","v":0.45},-13221.808971489838,5771.492384181568,150058.80198872075,null,{"$f":"IF(C55>=RetAge,0,IF(AP55<MIN($AP$13:AP54),MAX($AO$13:AO54)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z98,Tables!AA98)","v":0.45},-45668.160505771244,19934.748802299524,518303.46885978756,null,{"$f":"IF(C55>=RetAge,0,IF(AX55<MIN($AX$13:AX54),MAX($AW$13:AW54)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z98,Tables!AA98)","v":0.45},0,-52860.556858419419,13227.488062290555,328167.68002158951]
[44,2057,83,null,0,0,0,null,{"$f":"IF($C56>=RetAge,0,VLOOKUP($B56,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C56>=RetAge,0,IF(C56<CatchupAge,0,VLOOKUP($B56,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C56>=RetAge,0,VLOOKUP($B56,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C56>=RetAge,0,VLOOKUP($B56,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z99,Tables!AA99)","v":0.45},-52887.235885959351,20163.063890125548,524239.66114326427,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z99,Tables!AA99)","v":0.45},-13221.808971489838,5040.765972531387,131059.91528581607,null,{"$f":"IF(C56>=RetAge,0,IF(AP56<MIN($AP$13:AP55),MAX($AO$13:AO55)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z99,Tables!AA99)","v":0.45},-45668.160505771244,17410.817990335414,452681.26774872071,null,{"$f":"IF(C56>=RetAge,0,IF(AX56<MIN($AX$13:AX55),MAX($AW$13:AW55)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z99,Tables!AA99)","v":0.45},0,-52860.556858419419,11562.89917285314,286870.02233602322]
[45,2058,84,null,0,0,0,null,{"$f":"IF($C57>=RetAge,0,VLOOKUP($B57,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C57>=RetAge,0,IF(C57<CatchupAge,0,VLOOKUP($B57,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C57>=RetAge,0,VLOOKUP($B57,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C57>=RetAge,0,VLOOKUP($B57,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z100,Tables!AA100)","v":0.45},-52887.235885959351,17123.242017660799,445204.29245918081,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z100,Tables!AA100)","v":0.45},-13221.808971489838,4280.8105044151998,111301.0731147952,null,{"$f":"IF(C57>=RetAge,0,IF(AP57<MIN($AP$13:AP56),MAX($AO$13:AO56)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z100,Tables!AA100)","v":0.45},-45668.160505771244,14785.929945892738,384434.17859321123,null,{"$f":"IF(C57>=RetAge,0,IF(AX57<MIN($AX$13:AX56),MAX($AW$13:AW56)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z100,Tables!AA100)","v":0.45},0,-52860.556858419419,9828.3975500593588,243837.86302766314]
[46,2059,85,null,0,0,0,null,{"$f":"IF($C58>=RetAge,0,VLOOKUP($B58,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C58>=RetAge,0,IF(C58<CatchupAge,0,VLOOKUP($B58,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C58>=RetAge,0,VLOOKUP($B58,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C58>=RetAge,0,VLOOKUP($B58,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z101,Tables!AA101)","v":0.45},-52887.235885959351,13961.827270297463,363007.50902773399,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z101,Tables!AA101)","v":0.45},-13221.808971489838,3490.4568175743657,90751.877256933498,null,{"$f":"IF(C58>=RetAge,0,IF(AP58<MIN($AP$13:AP57),MAX($AO$13:AO57)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z101,Tables!AA101)","v":0.45},-45668.160505771244,12056.04637967236,313457.20587148133,null,{"$f":"IF(C58>=RetAge,0,IF(AX58<MIN($AX$13:AX57),MAX($AW$13:AW57)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z101,Tables!AA101)","v":0.45},0,-52860.556858419419,8021.0468591082363,198998.35302835196]
[47,2060,86,null,0,0,0,null,{"$f":"IF($C59>=RetAge,0,VLOOKUP($B59,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C59>=RetAge,0,IF(C59<CatchupAge,0,VLOOKUP($B59,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C59>=RetAge,0,VLOOKUP($B59,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C59>=RetAge,0,VLOOKUP($B59,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z102,Tables!AA102)","v":0.45},-52887.235885959351,10673.95593303959,277522.85425902932,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z102,Tables!AA102)","v":0.45},-13221.808971489838,2668.4889832598974,69380.71356475733,null,{"$f":"IF(C59>=RetAge,0,IF(AP59<MIN($AP$13:AP58),MAX($AO$13:AO58)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z102,Tables!AA102)","v":0.45},-45668.160505771244,9216.9674708031635,239641.15424088226,null,{"$f":"IF(C59>=RetAge,0,IF(AX59<MIN($AX$13:AX58),MAX($AW$13:AW58)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z102,Tables!AA102)","v":0.45},0,-52860.556858419419,6137.787439137167,152275.5836090697]
[48,2061,87,null,0,0,0,null,{"$f":"IF($C60>=RetAge,0,VLOOKUP($B60,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C60>=RetAge,0,IF(C60<CatchupAge,0,VLOOKUP($B60,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C60>=RetAge,0,VLOOKUP($B60,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C60>=RetAge,0,VLOOKUP($B60,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z103,Tables!AA103)","v":0.45},-52887.235885959351,7254.5697422914018,188618.81329957646,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z103,Tables!AA103)","v":0.45},-13221.808971489838,1813.6424355728504,47154.703324894115,null,{"$f":"IF(C60>=RetAge,0,IF(AP60<MIN($AP$13:AP59),MAX($AO$13:AO59)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z103,Tables!AA103)","v":0.45},-45668.160505771244,6264.3254055792004,162872.46054505921,null,{"$f":"IF(C60>=RetAge,0,IF(AX60<MIN($AX$13:AX59),MAX($AW$13:AW59)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z103,Tables!AA103)","v":0.45},0,-52860.556858419419,4175.4311235273117,103590.45787417759]
[49,2062,88,null,0,0,0,null,{"$f":"IF($C61>=RetAge,0,VLOOKUP($B61,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C61>=RetAge,0,IF(C61<CatchupAge,0,VLOOKUP($B61,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C61>=RetAge,0,VLOOKUP($B61,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C61>=RetAge,0,VLOOKUP($B61,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z104,Tables!AA104)","v":0.45},-52887.235885959351,3698.4081039132875,96158.610701745478,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z104,Tables!AA104)","v":0.45},-13221.808971489838,924.60202597832188,24039.652675436369,null,{"$f":"IF(C61>=RetAge,0,IF(AP61<MIN($AP$13:AP60),MAX($AO$13:AO60)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z104,Tables!AA104)","v":0.45},-45668.160505771244,3193.577657746278,83033.019101403232,null,{"$f":"IF(C61>=RetAge,0,IF(AX61<MIN($AX$13:AX60),MAX($AW$13:AW60)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z104,Tables!AA104)","v":0.45},0,-52860.556858419419,2130.6558426618431,52860.556858420015]
[{"$f":"A61+1","v":50},2063,89,null,0,0,0,null,{"$f":"IF($C62>=RetAge,0,VLOOKUP($B62,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C62>=RetAge,0,IF(C62<CatchupAge,0,VLOOKUP($B62,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C62>=RetAge,0,VLOOKUP($B62,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C62>=RetAge,0,VLOOKUP($B62,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,-96158.61070174427,{"$f":"CHOOSE(TaxRates,Tables!Z105,Tables!AA105)","v":0.45},-52887.235885959351,4.8312358558177952E-11,1.2514647096395493E-9,null,0,-24039.652675436068,{"$f":"CHOOSE(TaxRates,Tables!Z105,Tables!AA105)","v":0.45},-13221.808971489838,1.2078089639544488E-11,3.1286617740988731E-10,null,{"$f":"IF(C62>=RetAge,0,IF(AP62<MIN($AP$13:AP61),MAX($AO$13:AO61)+1,0))","v":0},0,-83033.019101402257,{"$f":"CHOOSE(TaxRates,Tables!Z105,Tables!AA105)","v":0.45},-45668.160505771244,3.8999132812023165E-11,1.0186340659856796E-9,null,{"$f":"IF(C62>=RetAge,0,IF(AX62<MIN($AX$13:AX61),MAX($AW$13:AW61)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z105,Tables!AA105)","v":0.45},0,-52860.556858419419,2.5058398023247718E-11,6.184563972055912E-10]
[51,2064,90,null,0,0,0,null,{"$f":"IF($C63>=RetAge,0,VLOOKUP($B63,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C63>=RetAge,0,IF(C63<CatchupAge,0,VLOOKUP($B63,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C63>=RetAge,0,VLOOKUP($B63,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C63>=RetAge,0,VLOOKUP($B63,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z106,Tables!AA106)","v":0.45},0,5.0058588385581969E-11,1.3015232980251312E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z106,Tables!AA106)","v":0.45},0,1.2514647096395492E-11,3.253808245062828E-10,null,{"$f":"IF(C63>=RetAge,0,IF(AP63<MIN($AP$13:AP62),MAX($AO$13:AO62)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z106,Tables!AA106)","v":0.45},0,4.0745362639427189E-11,1.0593794286251068E-9,null,{"$f":"IF(C63>=RetAge,0,IF(AX63<MIN($AX$13:AX62),MAX($AW$13:AW62)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z106,Tables!AA106)","v":0.45},0,0,2.5975168682634826E-11,6.4443156588822598E-10]
[52,2065,91,null,0,0,0,null,{"$f":"IF($C64>=RetAge,0,VLOOKUP($B64,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C64>=RetAge,0,IF(C64<CatchupAge,0,VLOOKUP($B64,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C64>=RetAge,0,VLOOKUP($B64,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C64>=RetAge,0,VLOOKUP($B64,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z107,Tables!AA107)","v":0.45},0,5.2060931921005247E-11,1.3535842299461365E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z107,Tables!AA107)","v":0.45},0,1.3015232980251312E-11,3.3839605748653412E-10,null,{"$f":"IF(C64>=RetAge,0,IF(AP64<MIN($AP$13:AP63),MAX($AO$13:AO63)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z107,Tables!AA107)","v":0.45},0,4.2375177145004271E-11,1.1017546057701111E-9,null,{"$f":"IF(C64>=RetAge,0,IF(AX64<MIN($AX$13:AX63),MAX($AW$13:AW63)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z107,Tables!AA107)","v":0.45},0,0,2.7066125767305489E-11,6.7149769165553143E-10]
[53,2066,92,null,0,0,0,null,{"$f":"IF($C65>=RetAge,0,VLOOKUP($B65,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C65>=RetAge,0,IF(C65<CatchupAge,0,VLOOKUP($B65,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C65>=RetAge,0,VLOOKUP($B65,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C65>=RetAge,0,VLOOKUP($B65,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z108,Tables!AA108)","v":0.45},0,5.4143369197845459E-11,1.4077275991439819E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z108,Tables!AA108)","v":0.45},0,1.3535842299461365E-11,3.5193189978599548E-10,null,{"$f":"IF(C65>=RetAge,0,IF(AP65<MIN($AP$13:AP64),MAX($AO$13:AO64)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z108,Tables!AA108)","v":0.45},0,4.4070184230804444E-11,1.1458247900009156E-9,null,{"$f":"IF(C65>=RetAge,0,IF(AX65<MIN($AX$13:AX64),MAX($AW$13:AW64)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z108,Tables!AA108)","v":0.45},0,0,2.8202903049532314E-11,6.9970059470506372E-10]
[54,2067,93,null,0,0,0,null,{"$f":"IF($C66>=RetAge,0,VLOOKUP($B66,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C66>=RetAge,0,IF(C66<CatchupAge,0,VLOOKUP($B66,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C66>=RetAge,0,VLOOKUP($B66,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C66>=RetAge,0,VLOOKUP($B66,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z109,Tables!AA109)","v":0.45},0,5.6309103965759276E-11,1.4640367031097413E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z109,Tables!AA109)","v":0.45},0,1.4077275991439819E-11,3.6600917577743532E-10,null,{"$f":"IF(C66>=RetAge,0,IF(AP66<MIN($AP$13:AP65),MAX($AO$13:AO65)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z109,Tables!AA109)","v":0.45},0,4.5832991600036622E-11,1.1916577816009523E-9,null,{"$f":"IF(C66>=RetAge,0,IF(AX66<MIN($AX$13:AX65),MAX($AW$13:AW65)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z109,Tables!AA109)","v":0.45},0,0,2.9387424977612675E-11,7.2908801968267644E-10]
[55,2068,94,null,0,0,0,null,{"$f":"IF($C67>=RetAge,0,VLOOKUP($B67,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C67>=RetAge,0,IF(C67<CatchupAge,0,VLOOKUP($B67,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C67>=RetAge,0,VLOOKUP($B67,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C67>=RetAge,0,VLOOKUP($B67,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z110,Tables!AA110)","v":0.45},0,5.8561468124389647E-11,1.5225981712341309E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z110,Tables!AA110)","v":0.45},0,1.4640367031097412E-11,3.8064954280853274E-10,null,{"$f":"IF(C67>=RetAge,0,IF(AP67<MIN($AP$13:AP66),MAX($AO$13:AO66)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z110,Tables!AA110)","v":0.45},0,4.7666311264038092E-11,1.2393240928649903E-9,null,{"$f":"IF(C67>=RetAge,0,IF(AX67<MIN($AX$13:AX66),MAX($AW$13:AW66)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z110,Tables!AA110)","v":0.45},0,0,3.0621696826672404E-11,7.5970971650934884E-10]
[56,2069,95,null,0,0,0,null,{"$f":"IF($C68>=RetAge,0,VLOOKUP($B68,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C68>=RetAge,0,IF(C68<CatchupAge,0,VLOOKUP($B68,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C68>=RetAge,0,VLOOKUP($B68,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C68>=RetAge,0,VLOOKUP($B68,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z111,Tables!AA111)","v":0.45},0,6.0903926849365243E-11,1.5835020980834961E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z111,Tables!AA111)","v":0.45},0,1.5225981712341311E-11,3.9587552452087404E-10,null,{"$f":"IF(C68>=RetAge,0,IF(AP68<MIN($AP$13:AP67),MAX($AO$13:AO67)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z111,Tables!AA111)","v":0.45},0,4.9572963714599613E-11,1.2888970565795899E-9,null,{"$f":"IF(C68>=RetAge,0,IF(AX68<MIN($AX$13:AX67),MAX($AW$13:AW67)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z111,Tables!AA111)","v":0.45},0,0,3.190780809339265E-11,7.9161752460274148E-10]
[57,2070,96,null,0,0,0,null,{"$f":"IF($C69>=RetAge,0,VLOOKUP($B69,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C69>=RetAge,0,IF(C69<CatchupAge,0,VLOOKUP($B69,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C69>=RetAge,0,VLOOKUP($B69,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C69>=RetAge,0,VLOOKUP($B69,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z112,Tables!AA112)","v":0.45},0,6.3340083923339842E-11,1.646842182006836E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z112,Tables!AA112)","v":0.45},0,1.5835020980834961E-11,4.1171054550170899E-10,null,{"$f":"IF(C69>=RetAge,0,IF(AP69<MIN($AP$13:AP68),MAX($AO$13:AO68)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z112,Tables!AA112)","v":0.45},0,5.1555882263183598E-11,1.3404529388427734E-9,null,{"$f":"IF(C69>=RetAge,0,IF(AX69<MIN($AX$13:AX68),MAX($AW$13:AW68)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z112,Tables!AA112)","v":0.45},0,0,3.3247936033315138E-11,8.2486546063605661E-10]
[58,2071,97,null,0,0,0,null,{"$f":"IF($C70>=RetAge,0,VLOOKUP($B70,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C70>=RetAge,0,IF(C70<CatchupAge,0,VLOOKUP($B70,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C70>=RetAge,0,VLOOKUP($B70,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C70>=RetAge,0,VLOOKUP($B70,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z113,Tables!AA113)","v":0.45},0,6.5873687280273442E-11,1.7127158692871093E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z113,Tables!AA113)","v":0.45},0,1.6468421820068361E-11,4.2817896732177734E-10,null,{"$f":"IF(C70>=RetAge,0,IF(AP70<MIN($AP$13:AP69),MAX($AO$13:AO69)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z113,Tables!AA113)","v":0.45},0,5.3618117553710938E-11,1.3940710563964843E-9,null,{"$f":"IF(C70>=RetAge,0,IF(AX70<MIN($AX$13:AX69),MAX($AW$13:AW69)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z113,Tables!AA113)","v":0.45},0,0,3.4644349346714375E-11,8.5950980998277101E-10]
[59,2072,98,null,0,0,0,null,{"$f":"IF($C71>=RetAge,0,VLOOKUP($B71,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C71>=RetAge,0,IF(C71<CatchupAge,0,VLOOKUP($B71,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C71>=RetAge,0,VLOOKUP($B71,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C71>=RetAge,0,VLOOKUP($B71,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z114,Tables!AA114)","v":0.45},0,6.8508634771484375E-11,1.7812245040585937E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z114,Tables!AA114)","v":0.45},0,1.7127158692871094E-11,4.4530612601464842E-10,null,{"$f":"IF(C71>=RetAge,0,IF(AP71<MIN($AP$13:AP70),MAX($AO$13:AO70)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z114,Tables!AA114)","v":0.45},0,5.5762842255859373E-11,1.4498338986523436E-9,null,{"$f":"IF(C71>=RetAge,0,IF(AX71<MIN($AX$13:AX70),MAX($AW$13:AW70)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z114,Tables!AA114)","v":0.45},0,0,3.6099412019276378E-11,8.9560922200204738E-10]
[60,2073,99,null,0,0,0,null,{"$f":"IF($C72>=RetAge,0,VLOOKUP($B72,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C72>=RetAge,0,IF(C72<CatchupAge,0,VLOOKUP($B72,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C72>=RetAge,0,VLOOKUP($B72,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C72>=RetAge,0,VLOOKUP($B72,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z115,Tables!AA115)","v":0.45},0,7.1248980162343752E-11,1.8524734842209373E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z115,Tables!AA115)","v":0.45},0,1.7812245040585938E-11,4.6311837105523434E-10,null,{"$f":"IF(C72>=RetAge,0,IF(AP72<MIN($AP$13:AP71),MAX($AO$13:AO71)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z115,Tables!AA115)","v":0.45},0,5.7993355946093748E-11,1.5078272545984373E-9,null,{"$f":"IF(C72>=RetAge,0,IF(AX72<MIN($AX$13:AX71),MAX($AW$13:AW71)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z115,Tables!AA115)","v":0.45},0,0,3.7615587324085985E-11,9.3322480932613331E-10]
[61,2074,100,null,0,0,0,null,{"$f":"IF($C73>=RetAge,0,VLOOKUP($B73,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C73>=RetAge,0,IF(C73<CatchupAge,0,VLOOKUP($B73,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C73>=RetAge,0,VLOOKUP($B73,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C73>=RetAge,0,VLOOKUP($B73,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z116,Tables!AA116)","v":0.45},0,7.4098939368837492E-11,1.9265724235897748E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z116,Tables!AA116)","v":0.45},0,1.8524734842209373E-11,4.8164310589744369E-10,null,{"$f":"IF(C73>=RetAge,0,IF(AP73<MIN($AP$13:AP72),MAX($AO$13:AO72)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z116,Tables!AA116)","v":0.45},0,6.03130901839375E-11,1.5681403447823749E-9,null,{"$f":"IF(C73>=RetAge,0,IF(AX73<MIN($AX$13:AX72),MAX($AW$13:AW72)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z116,Tables!AA116)","v":0.45},0,0,3.9195441991697598E-11,9.7242025131783098E-10]
[62,2075,101,null,0,0,0,null,{"$f":"IF($C74>=RetAge,0,VLOOKUP($B74,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C74>=RetAge,0,IF(C74<CatchupAge,0,VLOOKUP($B74,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C74>=RetAge,0,VLOOKUP($B74,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C74>=RetAge,0,VLOOKUP($B74,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z117,Tables!AA117)","v":0.45},0,7.7062896943590989E-11,2.0036353205333658E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z117,Tables!AA117)","v":0.45},0,1.9265724235897747E-11,5.0090883013334145E-10,null,{"$f":"IF(C74>=RetAge,0,IF(AP74<MIN($AP$13:AP73),MAX($AO$13:AO73)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z117,Tables!AA117)","v":0.45},0,6.2725613791294991E-11,1.6308659585736699E-9,null,{"$f":"IF(C74>=RetAge,0,IF(AX74<MIN($AX$13:AX73),MAX($AW$13:AW73)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z117,Tables!AA117)","v":0.45},0,0,4.0841650555348895E-11,1.0132619018731799E-9]
[63,2076,102,null,0,0,0,null,{"$f":"IF($C75>=RetAge,0,VLOOKUP($B75,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C75>=RetAge,0,IF(C75<CatchupAge,0,VLOOKUP($B75,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C75>=RetAge,0,VLOOKUP($B75,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C75>=RetAge,0,VLOOKUP($B75,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z118,Tables!AA118)","v":0.45},0,8.0145412821334633E-11,2.0837807333547006E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z118,Tables!AA118)","v":0.45},0,2.0036353205333658E-11,5.2094518333867516E-10,null,{"$f":"IF(C75>=RetAge,0,IF(AP75<MIN($AP$13:AP74),MAX($AO$13:AO74)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z118,Tables!AA118)","v":0.45},0,6.52346383429468E-11,1.6961005969166166E-9,null,{"$f":"IF(C75>=RetAge,0,IF(AX75<MIN($AX$13:AX74),MAX($AW$13:AW74)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z118,Tables!AA118)","v":0.45},0,0,4.2556999878673555E-11,1.0558189017518534E-9]
[64,2077,103,null,0,0,0,null,{"$f":"IF($C76>=RetAge,0,VLOOKUP($B76,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C76>=RetAge,0,IF(C76<CatchupAge,0,VLOOKUP($B76,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C76>=RetAge,0,VLOOKUP($B76,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C76>=RetAge,0,VLOOKUP($B76,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z119,Tables!AA119)","v":0.45},0,8.3351229334188031E-11,2.1671319626888885E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z119,Tables!AA119)","v":0.45},0,2.0837807333547008E-11,5.4178299067222212E-10,null,{"$f":"IF(C76>=RetAge,0,IF(AP76<MIN($AP$13:AP75),MAX($AO$13:AO75)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z119,Tables!AA119)","v":0.45},0,6.7844023876664661E-11,1.7639446207932812E-9,null,{"$f":"IF(C76>=RetAge,0,IF(AX76<MIN($AX$13:AX75),MAX($AW$13:AW75)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z119,Tables!AA119)","v":0.45},0,0,4.4344393873577834E-11,1.1001632956254312E-9]
[65,2078,104,null,0,0,{"$f":"IF(CompDefinition=1,E77,E77+F77)","v":0},null,{"$f":"IF($C77>=RetAge,0,VLOOKUP($B77,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C77>=RetAge,0,IF(C77<CatchupAge,0,VLOOKUP($B77,Tables!$A$10:$T$126,20,FALSE)))","v":0},{"$f":"IF($C77>=RetAge,0,(I77+J77)*MachtingERCont)","v":0},0,{"$f":"IF($C77>=RetAge,0,VLOOKUP($B77,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C77>=RetAge,0,VLOOKUP($B77,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,{"$f":"IF($C77>=RetAge,0,IF(TargetMethod1=1,TargetContribPercent*G77,IF(TargetMethod2=1,TargetContribDollarAmt,0)))","v":0},{"$f":"MIN($R77,I77)","v":0},{"$f":"MIN($R77-S77,J77)","v":0},{"$f":"IF($C77>=RetAge,0,(S77+T77)*MachtingERCont)","v":0},0,{"$f":"MIN(R77-S77-T77,O77)","v":0},0,0,null,{"$f":"IF(TargetMethod3=1,I77+J77,S77+T77)","v":0},{"$f":"IF($C77<RetAge,0,IF($C77<RetAge+RetDistYrs,AnnRet403b,0))","v":0},{"$f":"CHOOSE(TaxRates,Tables!Z120,Tables!AA120)","v":0.45},0,8.6685278507555544E-11,2.2538172411964441E-9,null,{"$f":"IF(TargetMethod3=1,K77,U77)","v":0},{"$f":"IF($C77<RetAge,0,IF($C77<RetAge+RetDistYrs,AnnRet403bERMatch,0))","v":0},{"$f":"CHOOSE(TaxRates,Tables!Z120,Tables!AA120)","v":0.45},0,2.1671319626888886E-11,5.6345431029911101E-10,null,{"$f":"IF(C77>=RetAge,0,IF(AP77<MIN($AP$13:AP76),MAX($AO$13:AO76)+1,0))","v":0},{"$f":"IF(TargetMethod3=1,O77,W77)","v":0},{"$f":"IF($C77<RetAge,0,IF($C77<RetAge+RetDistYrs,AnnRet457b,0))","v":0},{"$f":"CHOOSE(TaxRates,Tables!Z120,Tables!AA120)","v":0.45},0,7.0557784831731256E-11,1.8345024056250124E-9,null,{"$f":"IF(C77>=RetAge,0,IF(AX77<MIN($AX$13:AX76),MAX($AW$13:AW76)+1,0))","v":0},{"$f":"IF(TargetMethod3=1,0,Y77)","v":0},{"$f":"CHOOSE(TaxRates,Tables!Z120,Tables!AA120)","v":0.45},0,{"$f":"IF($C77<RetAge,0,IF($C77<RetAge+RetDistYrs,AnnRetATSavingsAT,0))","v":0},4.6206858416268107E-11,1.1463701540416993E-9]
[{"$f":"A77+1","v":66},2079,105,null,{"$f":"IF($C78>=RetAge,0,E77*(1+CompGrowthRate))","v":0},{"$f":"IF($C78>=RetAge,0,F77*(1+CompGrowthRate))","v":0},0,null,{"$f":"IF($C78>=RetAge,0,VLOOKUP($B78,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C78>=RetAge,0,IF(C78<CatchupAge,0,VLOOKUP($B78,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,{"$f":"SUM(I78:K78)","v":0},{"$f":"IF($C78>=RetAge,0,VLOOKUP($B78,Tables!$A$10:$T$126,16,FALSE))","v":0},{"$f":"MIN(L78:M78)","v":0},{"$f":"IF($C78>=RetAge,0,VLOOKUP($B78,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"N78+O78","v":0},null,0,0,0,0,{"$f":"SUM(S78:U78)","v":0},0,{"$f":"V78+W78","v":0},{"$f":"MAX(0,R78-S78-T78-W78)","v":0},null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z121,Tables!AA121)","v":0.45},{"$f":"AB78*(1-AC78)","v":0},{"$f":"(AA78+AB78+AF77)*IF(C78<RetAge,AcctBalGrowth,PostRetGrowth)","v":9.015268964785777E-11},2.3439699308443016E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z121,Tables!AA121)","v":0.45},{"$f":"AI78*(1-AJ78)","v":0},{"$f":"(AH78+AI78+AM77)*IF(C78<RetAge,AcctBalGrowth,PostRetGrowth)","v":2.2538172411964443E-11},5.859924827110754E-10,null,{"$f":"IF(C78>=RetAge,0,IF(AP78<MIN($AP$13:AP77),MAX($AO$13:AO77)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z121,Tables!AA121)","v":0.45},{"$f":"AQ78*(1-AR78)","v":0},{"$f":"(AP78+AQ78+AU77)*IF(C78<RetAge,AcctBalGrowth,PostRetGrowth)","v":7.3380096225000494E-11},1.9078825018500128E-9,null,{"$f":"IF(C78>=RetAge,0,IF(AX78<MIN($AX$13:AX77),MAX($AW$13:AW77)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z121,Tables!AA121)","v":0.45},{"$f":"AX78*(1-AY78)","v":0},0,{"$f":"(AZ78+BA78+BC77)*AcctBalGrowth*(1-EEBlendedTaxRate)","v":4.8147546469751361E-11},1.1945177005114505E-9]
[67,2080,106,null,0,0,0,null,{"$f":"IF($C79>=RetAge,0,VLOOKUP($B79,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C79>=RetAge,0,IF(C79<CatchupAge,0,VLOOKUP($B79,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C79>=RetAge,0,VLOOKUP($B79,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C79>=RetAge,0,VLOOKUP($B79,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z122,Tables!AA122)","v":0.45},0,9.3758797233772064E-11,{"$f":"AA79+AB79+AE79+AF78","v":2.4377287280780735E-9},null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z122,Tables!AA122)","v":0.45},0,2.3439699308443016E-11,{"$f":"AH79+AI79+AL79+AM78","v":6.0943218201951838E-10},null,{"$f":"IF(C79>=RetAge,0,IF(AP79<MIN($AP$13:AP78),MAX($AO$13:AO78)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z122,Tables!AA122)","v":0.45},0,7.631530007400051E-11,{"$f":"AP79+AQ79+AT79+AU78","v":1.9841978019240134E-9},null,{"$f":"IF(C79>=RetAge,0,IF(AX79<MIN($AX$13:AX78),MAX($AW$13:AW78)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z122,Tables!AA122)","v":0.45},0,0,5.0169743421480918E-11,{"$f":"AZ79+BA79+BB79+BC78","v":1.2446874439329315E-9}]
[68,2081,107,null,0,0,0,null,{"$f":"IF($C80>=RetAge,0,VLOOKUP($B80,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C80>=RetAge,0,IF(C80<CatchupAge,0,VLOOKUP($B80,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C80>=RetAge,0,VLOOKUP($B80,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C80>=RetAge,0,VLOOKUP($B80,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z123,Tables!AA123)","v":0.45},0,9.750914912312294E-11,2.5352378772011964E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z123,Tables!AA123)","v":0.45},0,2.4377287280780735E-11,6.3380946930029911E-10,null,{"$f":"IF(C80>=RetAge,0,IF(AP80<MIN($AP$13:AP79),MAX($AO$13:AO79)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z123,Tables!AA123)","v":0.45},0,7.9367912076960538E-11,2.063565714000974E-9,null,{"$f":"IF(C80>=RetAge,0,IF(AX80<MIN($AX$13:AX79),MAX($AW$13:AW79)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z123,Tables!AA123)","v":0.45},0,0,5.2276872645183122E-11,1.2969643165781145E-9]
[69,2082,108,null,0,0,0,null,{"$f":"IF($C81>=RetAge,0,VLOOKUP($B81,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C81>=RetAge,0,IF(C81<CatchupAge,0,VLOOKUP($B81,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C81>=RetAge,0,VLOOKUP($B81,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C81>=RetAge,0,VLOOKUP($B81,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z124,Tables!AA124)","v":0.45},0,1.0140951508804786E-10,2.6366473922892444E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z124,Tables!AA124)","v":0.45},0,2.5352378772011964E-11,6.591618480723111E-10,null,{"$f":"IF(C81>=RetAge,0,IF(AP81<MIN($AP$13:AP80),MAX($AO$13:AO80)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z124,Tables!AA124)","v":0.45},0,8.2542628560038962E-11,2.146108342561013E-9,null,{"$f":"IF(C81>=RetAge,0,IF(AX81<MIN($AX$13:AX80),MAX($AW$13:AW80)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z124,Tables!AA124)","v":0.45},0,0,5.4472501296280808E-11,1.3514368178743954E-9]
[70,2083,109,null,0,0,0,null,{"$f":"IF($C82>=RetAge,0,VLOOKUP($B82,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C82>=RetAge,0,IF(C82<CatchupAge,0,VLOOKUP($B82,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C82>=RetAge,0,VLOOKUP($B82,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C82>=RetAge,0,VLOOKUP($B82,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z125,Tables!AA125)","v":0.45},0,1.0546589569156978E-10,2.7421132879808142E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z125,Tables!AA125)","v":0.45},0,2.6366473922892445E-11,6.8552832199520355E-10,null,{"$f":"IF(C82>=RetAge,0,IF(AP82<MIN($AP$13:AP81),MAX($AO$13:AO81)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z125,Tables!AA125)","v":0.45},0,8.5844333702440521E-11,2.2319526762634534E-9,null,{"$f":"IF(C82>=RetAge,0,IF(AX82<MIN($AX$13:AX81),MAX($AW$13:AW81)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z125,Tables!AA125)","v":0.45},0,0,5.6760346350724598E-11,1.40819716422512E-9]
[71,2084,110,null,0,0,0,null,{"$f":"IF($C83>=RetAge,0,VLOOKUP($B83,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C83>=RetAge,0,IF(C83<CatchupAge,0,VLOOKUP($B83,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C83>=RetAge,0,VLOOKUP($B83,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C83>=RetAge,0,VLOOKUP($B83,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z126,Tables!AA126)","v":0.45},0,1.0968453151923257E-10,2.8517978195000469E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z126,Tables!AA126)","v":0.45},0,2.7421132879808142E-11,7.1294945487501172E-10,null,{"$f":"IF(C83>=RetAge,0,IF(AP83<MIN($AP$13:AP82),MAX($AO$13:AO82)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z126,Tables!AA126)","v":0.45},0,8.9278107050538138E-11,2.3212307833139916E-9,null,{"$f":"IF(C83>=RetAge,0,IF(AX83<MIN($AX$13:AX82),MAX($AW$13:AW82)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z126,Tables!AA126)","v":0.45},0,0,5.9144280897455038E-11,1.4673414451225751E-9]
[72,2085,111,null,0,0,0,null,{"$f":"IF($C84>=RetAge,0,VLOOKUP($B84,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C84>=RetAge,0,IF(C84<CatchupAge,0,VLOOKUP($B84,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C84>=RetAge,0,VLOOKUP($B84,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C84>=RetAge,0,VLOOKUP($B84,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z127,Tables!AA127)","v":0.45},0,1.1407191278000188E-10,2.965869732280049E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z127,Tables!AA127)","v":0.45},0,2.851797819500047E-11,7.4146743307001224E-10,null,{"$f":"IF(C84>=RetAge,0,IF(AP84<MIN($AP$13:AP83),MAX($AO$13:AO83)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z127,Tables!AA127)","v":0.45},0,9.2849231332559664E-11,2.4140800146465513E-9,null,{"$f":"IF(C84>=RetAge,0,IF(AX84<MIN($AX$13:AX83),MAX($AW$13:AW83)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z127,Tables!AA127)","v":0.45},0,0,6.1628340695148146E-11,1.5289697858177232E-9]
[73,2086,112,null,0,0,0,null,{"$f":"IF($C85>=RetAge,0,VLOOKUP($B85,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C85>=RetAge,0,IF(C85<CatchupAge,0,VLOOKUP($B85,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C85>=RetAge,0,VLOOKUP($B85,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C85>=RetAge,0,VLOOKUP($B85,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z128,Tables!AA128)","v":0.45},0,1.1863478929120196E-10,3.0845045215712508E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z128,Tables!AA128)","v":0.45},0,2.9658697322800489E-11,7.711261303928127E-10,null,{"$f":"IF(C85>=RetAge,0,IF(AP85<MIN($AP$13:AP84),MAX($AO$13:AO84)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z128,Tables!AA128)","v":0.45},0,9.6563200585862055E-11,2.5106432152324132E-9,null,{"$f":"IF(C85>=RetAge,0,IF(AX85<MIN($AX$13:AX84),MAX($AW$13:AW84)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z128,Tables!AA128)","v":0.45},0,0,6.4216731004344371E-11,1.5931865168220676E-9]
[74,2087,113,null,0,0,0,null,{"$f":"IF($C86>=RetAge,0,VLOOKUP($B86,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C86>=RetAge,0,IF(C86<CatchupAge,0,VLOOKUP($B86,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C86>=RetAge,0,VLOOKUP($B86,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C86>=RetAge,0,VLOOKUP($B86,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z129,Tables!AA129)","v":0.45},0,1.2338018086285003E-10,3.2078847024341007E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z129,Tables!AA129)","v":0.45},0,3.0845045215712507E-11,8.0197117560852517E-10,null,{"$f":"IF(C86>=RetAge,0,IF(AP86<MIN($AP$13:AP85),MAX($AO$13:AO85)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z129,Tables!AA129)","v":0.45},0,1.0042572860929653E-10,2.6110689438417097E-9,null,{"$f":"IF(C86>=RetAge,0,IF(AX86<MIN($AX$13:AX85),MAX($AW$13:AW85)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z129,Tables!AA129)","v":0.45},0,0,6.6913833706526834E-11,1.6601003505285945E-9]
[75,2088,114,null,0,0,0,null,{"$f":"IF($C87>=RetAge,0,VLOOKUP($B87,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C87>=RetAge,0,IF(C87<CatchupAge,0,VLOOKUP($B87,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C87>=RetAge,0,VLOOKUP($B87,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C87>=RetAge,0,VLOOKUP($B87,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z130,Tables!AA130)","v":0.45},0,1.2831538809736402E-10,3.3362000905314647E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z130,Tables!AA130)","v":0.45},0,3.2078847024341005E-11,8.3405002263286617E-10,null,{"$f":"IF(C87>=RetAge,0,IF(AP87<MIN($AP$13:AP86),MAX($AO$13:AO86)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z130,Tables!AA130)","v":0.45},0,1.0444275775366839E-10,2.7155117015953779E-9,null,{"$f":"IF(C87>=RetAge,0,IF(AX87<MIN($AX$13:AX86),MAX($AW$13:AW86)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z130,Tables!AA130)","v":0.45},0,0,6.9724214722200958E-11,1.7298245652507955E-9]
[76,2089,115,null,0,0,0,null,{"$f":"IF($C88>=RetAge,0,VLOOKUP($B88,Tables!$A$10:$T$126,18,FALSE))","v":0},{"$f":"IF($C88>=RetAge,0,IF(C88<CatchupAge,0,VLOOKUP($B88,Tables!$A$10:$T$126,20,FALSE)))","v":0},0,0,{"$f":"IF($C88>=RetAge,0,VLOOKUP($B88,Tables!$A$10:$T$126,16,FALSE))","v":0},0,{"$f":"IF($C88>=RetAge,0,VLOOKUP($B88,Tables!$A$10:$T$126,18,FALSE))","v":0},0,null,0,0,0,0,0,0,0,0,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z131,Tables!AA131)","v":0.45},0,1.3344800362125858E-10,3.4696480941527232E-9,null,0,0,{"$f":"CHOOSE(TaxRates,Tables!Z131,Tables!AA131)","v":0.45},0,3.3362000905314645E-11,8.6741202353818081E-10,null,{"$f":"IF(C88>=RetAge,0,IF(AP88<MIN($AP$13:AP87),MAX($AO$13:AO87)+1,0))","v":0},0,0,{"$f":"CHOOSE(TaxRates,Tables!Z131,Tables!AA131)","v":0.45},0,1.0862046806381512E-10,2.8241321696591931E-9,null,{"$f":"IF(C88>=RetAge,0,IF(AX88<MIN($AX$13:AX87),MAX($AW$13:AW87)+1,0))","v":0},0,{"$f":"CHOOSE(TaxRates,Tables!Z131,Tables!AA131)","v":0.45},0,0,7.2652631740533407E-11,1.8024771969913289E-9]

{"sheet":"SS Benefits","index":5,"n_rows":33,"n_cols":15,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,50000,100000,250000,500000,750000]
[null,null,null,null,null,null,"Projected Monthly Benefit"]
[null,null,null,null,null,null,40,3894,5654,6243,6243,6243]
[null,null,null,null,null,null,50,2491,3693,4228,4228,4228]
[null,null,null,null,null,null,60,1573,2351,2877,2877,2877]
[]
[null,null,null,null,null,null,"Projected Annual Benefit"]
[null,null,null,null,null,null,40,{"$f":"H7*12","v":46728},67848,74916,74916,74916]
[null,null,null,null,null,null,50,29892,44316,50736,50736,50736]
[null,null,null,null,null,null,60,18876,28212,34524,34524,34524]
[]
[]
[null,null,null,null,null,null,"Projected Final Salary"]
[null,null,null,null,null,null,40,121800,243600.00000000003,609000.00000000023,1218000.0000000005,1827000.0000000005]
[null,null,null,null,null,null,50,82400,164800,412000,824000,1236000.0000000002]
[null,null,null,null,null,null,60,59100,118200,295500,591000,886500]
[]
[null,null,null,null,null,null,"SSBen as % FS"]
[null,null,null,null,null,null,40,{"$f":"(H7*12)/H18","v":0.38364532019704434},0.27852216748768471,0.1230147783251231,6.150738916256155E-2,4.1004926108374376E-2]
[null,null,null,null,null,null,50,0.36276699029126214,0.26890776699029129,0.12314563106796117,6.1572815533980585E-2,4.1048543689320378E-2]
[null,null,null,null,null,null,60,0.31939086294416241,0.23868020304568527,0.11683248730964467,5.8416243654822335E-2,3.8944162436548226E-2]
[]
[]
[null,null,null,null,null,null,"Income",40,50,60]
[null,null,null,null,null,null,50000,{"$f":"H23","v":0.38364532019704434},{"$f":"H24","v":0.36276699029126214},{"$f":"H25","v":0.31939086294416241},null,null,null,null,{"$f":"M25","v":0}]
[null,null,null,null,null,null,100000,{"$f":"I23","v":0.27852216748768471},{"$f":"I24","v":0.26890776699029129},{"$f":"I25","v":0.23868020304568527}]
[null,null,null,null,null,null,250000,{"$f":"J23","v":0.1230147783251231},{"$f":"J24","v":0.12314563106796117},{"$f":"J25","v":0.11683248730964467}]
[null,null,null,null,null,null,500000,{"$f":"K23","v":6.150738916256155E-2},{"$f":"K24","v":6.1572815533980585E-2},{"$f":"K25","v":5.8416243654822335E-2}]
[null,null,null,null,null,null,750000,{"$f":"L23","v":4.1004926108374376E-2},{"$f":"L24","v":4.1048543689320378E-2},{"$f":"L25","v":3.8944162436548226E-2}]

{"sheet":"Notes","index":6,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
["Notes"]
[null,"Development Notes"]
[null,"Input Screen - add the ability to specify the Employer Match %"]
[]
[null,"PSP Amount - on the Contribution to PSP - perhaps don't redirect it?  Just allow them to specify amount to contribute - then provide the following feedback:"]
[null,"      How much does that add to the retirement income?"]
[null,"      How does it compare to the alternatives?"]
[null,"      Allow them to specify the contribution as a pretax target or an after tax amount?"]
[]
[null,"403(b) Plans"]
[null,"For a participant who is 50 or older, the user can illustrate two catch-up options,"]
[null,"- Age 50 catch-up contributios are based on the IRS Code - section 414(v)(2)(B)(i)."]
[null,">","For 2011, the amount is $5,500 and adjusted for cost living thereafter."]
[null,"- Special catch-up - 15 Yr. Rule, allows a participant with at 15 years of service to contribute additional amount based on the following:"]
[null,">"," the lesser of $3,000, "]
[null,">"," $5,000 (an assumed average contribution) times years of service minus the total"]
[null,null," contributions including prior Age 50 and 15 Yr. Rule contribitions made into the plan."]
[null,">","Capped at $15,000 for life"]
[null,"It's assumed that both catch-up options are allowed by the employer.  Therefore, the 15 Yr. catch-up is used first."]
[]
[null,"457(b) Plans"]
[null,"For a participant who is 50 or older, the user can illustrate one catch-up option,"]
[null,"- Special catch-up - allows a participant with 3 years prior to retirement to contribute additional amount based on the following:"]
[null,">","Normal basic annual limit (adjusted for the cost of living) plus"]
[null,">","the underuntilized amounts from prior years or"]
[null,">","2 times the annual limit for the year"]
[]
[null,"Note that the Age 50 catch-up is not illustrated as it's only available to governmental plans."]
[null,"In addition, a participant is not permitted to use the Age 50 and Special catch-up simultaneously,"]
[null,"but may utilize whichever is greater."]

{"sheet":"Tables","index":7,"n_rows":131,"n_cols":30,"rows_kept":131,"cut":false,"hidden":true,"merged":[[3,18,3,19],[6,18,6,19],[51,25,51,26],[6,16,6,17],[3,2,3,5],[3,6,3,9],[3,10,3,13],[3,16,3,17],[3,14,3,15]]}
["Col#"]
[{"$f":"COLUMN()","v":1},{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23}]
["Rounding Rule ==>",null,null,null,null,null,null,5000,null,null,null,5000,null,null,null,1000,null,500,null,500]
[null,null,"SSBenGrowth",null,null,null,"Section415LimitGrowth",null,null,null,"IRSCompLimitGrowth",null,null,null,"Defined Contrib Plan Limit",null,"Annual Contrib",null,"Age 50+ Catch-up Contrib"]
[null,null,{"$f":"SSBenGrowth","v":0.03},null,null,null,{"$f":"Section415LimitGrowth","v":0.03},null,null,null,{"$f":"IRSCompLimitGrowth","v":0.03},null,null,null,{"$f":"IRS401kLimitGrowth","v":0.03},null,{"$f":"IRS401kLimitGrowth","v":0.03}]
[null,{"$f":"COUNTBLANK(B10:B126)","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"35 Yr Avg"]
[null,null,"Social",null,"3 Yr Avg","5 Yr Avg","Section",null,"3 Yr Avg","5 Yr Avg","IRS",null,"3 Yr Avg","5 Yr Avg","Defined","Defined","IRS 401(k), 403(b) & 457(b) (402(g)(1))",null,"Age 50+ Catch-up","Age 50+","Social","4 Yr Avg","4 Yr Avg"]
[null,null,"Security","With","Soc Security","Soc Security","415 Limit","Section","Section","Section","Comp Limit","IRS","IRS","IRS","Contrib Plan","Contrib Plan","Contrib Limit",null,"Deferrals","Catch-up","Security","Section","IRS"]
["Year","Age","Wage Base","Rounding","Wage Base","Wage Base","Index","415 Limit","415 Limit","415 Limit","Index","Comp Limit","Comp Limit","Comp Limit","Limit Index","Limit","Index","Contrib Limit","Index","Deferrals","Wage Base","415 Limit","Comp Limit"]
[1970,{"$f":"IF(A10<StartYr,\"\",IF(A10=StartYr,Age,B9+1))","v":""},7800,{"$f":"INT(C10/100)*100","v":7800}]
[{"$f":"A10+1","v":1971},"",7800,7800]
[1972,"",9000,9000,{"$f":"SUM(D10:D12)/3","v":8200}]
[1973,"",10800,10800,9200]
[1974,"",13200,13200,11000,{"$f":"SUM(D10:D14)/5","v":9720}]
[1975,"",14100,14100,12700,10980]
[1976,"",15300,15300,14200,12480]
[1977,"",16500,16500,15300,13980]
[1978,"",17700,17700,16500,15360]
[1979,"",22900,22900,19033.333333333332,17300]
[1980,"",25900,25900,22166.666666666668,19660]
[1981,"",29700,29700,26166.666666666668,22540]
[1982,"",32400,32400,29333.333333333332,25720]
[1983,"",35700,35700,32600,29320]
[1984,"",37800,37800,35300,32300]
[1985,"",39600,39600,37700,35040]
[1986,"",42000,42000,39800,37500]
[1987,"",43800,43800,41800,39780]
[1988,"",45000,45000,43600,41640]
[1989,"",48000,48000,45600,43680,null,null,null,null,null,null,null,null,22881.000000000007,22000,7627,7500,null,0]
[1990,"",51300,51300,48100,46020,null,null,null,null,null,null,null,null,23937.000000000007,23000,7979,7500,null,0,{"$f":"(Q30-Q29)/Q29","v":4.6151829028451552E-2}]
[1991,"",53400,53400,50900,48300,null,null,null,null,null,null,null,null,25425.000000000011,25000,8475,8000,null,0,{"$f":"(Q31-Q30)/Q30","v":6.2163178343150771E-2}]
[1992,"",55500,55500,53400,50640,null,null,null,null,null,null,null,null,26184.000000000011,26000,8728,8500,null,0,2.9852507374631267E-2]
[1993,"",57600,57600,55500,53160,null,null,null,null,null,null,null,null,26982.000000000011,26000,8994,8500,null,0,3.0476626947754354E-2]
[1994,"",60600,60600,57900,55680,null,null,null,null,null,null,null,null,27720.000000000011,27000,9240,9000,null,0,2.7351567711807873E-2]
[1995,"",61200,61200,59800,57660,null,null,null,null,null,null,null,null,27720.000000000011,27000,9240,9000,null,0,0]
[1996,"",62700,62700,61500,59520,120000,120000,null,null,150000,150000,null,null,28500.000000000015,28000,9500,9500,null,0,2.813852813852814E-2]
[1997,"",65400,65400,63100,61500,125000,125000,null,null,160000,160000,null,null,28500.000000000015,28000,9500,9500,null,0,0]
[1998,"",68400,68400,65500,63660,130000,130000,{"$f":"SUM(H36:H38)/3","v":125000},null,160000,160000,{"$f":"SUM(L36:L38)/3","v":156666.66666666666},null,30000.000000000015,30000,10000,10000,null,0,5.2631578947368418E-2]
[1999,"",72600,72600,68800,66060,130000,130000,128333.33333333333,null,160000,160000,160000,null,30000.000000000015,30000,10000,10000,null,0,0,{"$f":"SUM(H36:H39)/4","v":126250},{"$f":"SUM(L36:L39)/4","v":157500}]
[2000,"",76200,76200,72400,69060,135000,135000,131666.66666666666,{"$f":"SUM(H36:H40)/5","v":128000},170000,170000,163333.33333333334,{"$f":"SUM(L36:L40)/5","v":160000},30000,30000,10500,10500,null,0,null,130000,{"$f":"SUM(L37:L40)/4","v":162500}]
[2001,"",80400,80400,76400,72600,140000,140000,135000,132000,170000,170000,166666.66666666666,164000,35000,35000,10500,10500,null,0,null,133750,165000]
[2002,{"$f":"IF(A42<StartYr,\"\",IF(A42=StartYr,Age,B41+1))","v":""},84900,84900,80500,76500,160000,160000,145000,139000,200000,200000,180000,172000,40000,40000,11000,11000,1000,1000,null,141250,175000]
[2003,"",87000,87000,84100,80220,160000,160000,153333.33333333334,145000,200000,200000,190000,180000,40000,40000,12000,12000,2000,2000,null,148750,185000]
[2004,"",87900,87900,86600,83280,165000,165000,161666.66666666666,152000,205000,205000,201666.66666666666,189000,41000,41000,13000,13000,3000,3000,null,156250,193750]
[2005,"",90000,90000,88300,86040,170000,170000,165000,159000,210000,210000,205000,197000,42000,42000,14000,14000,4000,{"$f":"INT(S45/500)*500","v":4000},{"$f":"SUM(D11:D45)/35","v":46351.428571428572},163750,203750]
[2006,"",94200,94200,90700,88800,175000,175000,170000,166000,220000,220000,211666.66666666666,207000,44000,44000,15000,15000,5000,{"$f":"INT(S46/500)*500","v":5000},{"$f":"SUM(D12:D46)/35","v":48820},167500,208750]
[2007,"",97500,97500,93900,91320,180000,180000,175000,170000,225000,225000,218333.33333333334,212000,45000,45000,15500,15500,5000,5000,{"$f":"SUM(D13:D47)/35","v":51348.571428571428},172500,215000]
[2008,"",102000,102000,97900,94320,185000,185000,180000,175000,230000,230000,225000,218000,46000,46000,15500,15500,5000,5000,53954.285714285717,177500,221250]
[2009,"",106000,106000,101833.33333333333,97940,195000,195000,186666.66666666666,181000,245000,245000,233333.33333333334,226000,49000,49000,16500,16500,5500,5500,56605.714285714283,183750,230000]
[2010,"",106000,106000,104666.66666666667,101140,195000,195000,191666.66666666666,186000,245000,245000,240000,233000,49000,49000,16500,16500,5500,5500,59231.428571428572,188750,236250]
[2011,"",106000,106000,106000,103500,195000,195000,195000,190000,245000,245000,245000,238000,49000,49000,16500,16500,5500,5500,61822.857142857145,192500,241250]
[2012,"",{"$f":"C51*(1+SSBenGrowth)","v":109180},111100,107700,106220,{"$f":"G51*(1+Section415LimitGrowth)","v":200850},{"$f":"INT(G52/$H$3)*$H$3","v":200000},196666.66666666666,194000,{"$f":"K51*(1+IRSCompLimitGrowth)","v":252350},{"$f":"INT(K52/$L$3)*$L$3","v":250000},246666.66666666666,243000,{"$f":"O51*(1+IRS401kLimitGrowth)","v":50470},{"$f":"INT(O52/$P$3)*$P$3","v":50000},17000,{"$f":"INT(Q52/$R$3)*$R$3","v":17000},{"$f":"S51*(1+IRS401kLimitGrowth)","v":5665},{"$f":"INT(S52/$T$3)*$T$3","v":5500},64525.714285714283,196250,246250,null,null,"Tax Rate Table"]
[2013,"",112455.40000000001,112400,109833.33333333333,108300,206875.5,{"$f":"INT(G53/$H$3)*$H$3","v":205000},200000,198000,259920.5,{"$f":"INT(K53/$L$3)*$L$3","v":255000},250000,248000,51984.1,{"$f":"INT(O53/$P$3)*$P$3","v":51000},{"$f":"Q52*(1+IRS401kLimitGrowth)","v":17510},{"$f":"INT(Q53/$R$3)*$R$3","v":17500},5834.95,{"$f":"INT(S53/$T$3)*$T$3","v":5500},67231.428571428565,198750,248750,null,null,1,2,null,null,1]
[2014,40,117000,117000,113500,110500,210000,210000,205000,201000,260000,260000,255000,251000,52000,52000,17500,17500,5500,5500,69920,202500,252500,null,null,"Flat Rate","Fluctating",null,"Year","Loan Interest Rates"]
[2015,41,120510,120500,116633.33333333333,113400,216300,215000,210000,205000,267800,265000,260000,255000,53560,53000,18025,18000,5665,5500,72622.857142857145,207500,257500,null,"Year",{"$f":"Ind_Tax_Rate","v":0.45},null,null,1,3.2500000000000001E-2]
[2016,42,124125.3,124100,120533.33333333333,117020,222789,220000,215000,210000,275834,275000,266666.66666666669,261000,55166.8,55000,18565.75,18500,5834.95,5500,75320,212500,263750,null,1,{"$f":"Z55","v":0.45},0.4,null,{"$f":"+AC55+1","v":2},3.5000000000000003E-2]
[2017,43,127849.05900000001,127800,124133.33333333333,120360,229472.67,225000,220000,215000,284109.02,280000,273333.33333333331,267000,56821.804000000004,56000,19122.7225,19000,6009.9984999999997,6000,78045.71428571429,217500,270000,null,{"$f":"+Y56+1","v":2},0.45,{"$f":"AA56","v":0.4},null,3,3.7499999999999999E-2]
[2018,44,131684.53077000001,131600,127833.33333333333,124200,236356.85010000001,235000,226666.66666666666,221000,292632.29060000001,290000,281666.66666666669,274000,58526.458120000003,58000,19696.404175,19500,6190.2984550000001,6000,80785.71428571429,223750,277500,null,3,0.45,{"$f":"AA57","v":0.4},null,4,0.04]
[2019,45,135635.06669310003,135600,131666.66666666666,127920,243447.55560300002,240000,233333.33333333334,227000,301411.259318,300000,290000,282000,60282.251863600002,60000,20287.29630025,20000,6376.0074086499999,6000,83580,230000,286250,null,4,0.45,{"$f":"AA58","v":0.4},null,5,4.2500000000000003E-2]
[2020,46,139704.11869389305,139700,135633.33333333334,131760,250750.98227109003,250000,241666.66666666666,234000,310453.59709753998,310000,300000,291000,62090.719419508001,62000,20895.915189257499,20500,6567.2876309095,6500,86440,237500,295000,null,5,0.45,0.45,null,6,4.4999999999999998E-2]
[2021,47,143895.24225470985,143800,139700,135700,258273.51173922274,255000,248333.33333333334,241000,319767.20501046622,315000,308333.33333333331,299000,63953.441002093241,63000,21522.792644935224,21500,6764.3062598367851,6500,89348.571428571435,245000,303750,null,6,0.45,0.45,null,7,{"$f":"AD60","v":4.4999999999999998E-2}]
[2022,48,148212.09952235114,148200,143900,139780,266021.71709139942,265000,256666.66666666666,249000,329360.22116078023,325000,316666.66666666669,308000,65872.04423215604,65000,22168.476424283283,22000,6967.2354476318887,6500,92331.428571428565,252500,312500,null,7,0.45,0.45,null,8,{"$f":"AD61","v":4.4999999999999998E-2}]
[2023,49,152658.46250802168,152600,148200,143980,274002.3686041414,270000,263333.33333333331,256000,339241.02779560367,335000,325000,317000,67848.205559120717,67000,22833.530717011781,22500,7176.2525110608458,7000,95405.71428571429,260000,321250,null,8,0.45,0.45,null,9,4.4999999999999998E-2]
[2024,50,157238.21638326233,157200,152666.66666666666,148300,282222.43966226565,280000,271666.66666666669,264000,349418.25862947182,345000,335000,326000,69883.651725894335,69000,23518.536638522135,23500,7391.5400863926716,7000,98525.71428571429,267500,330000,null,9,0.45,0.45,null,10,4.4999999999999998E-2]
[2025,51,161955.36287476021,161900,157233.33333333334,152740,290689.11285213364,290000,280000,272000,359900.80638835597,355000,345000,335000,71980.16127767117,71000,24224.092737677798,24000,7613.2862889844519,7500,101685.71428571429,276250,340000,null,10,0.45,0.5,null,11,4.4999999999999998E-2]
[2026,52,166814.02376100302,166800,161966.66666666666,157340,299409.78623769764,295000,288333.33333333331,280000,370697.83058000664,370000,356666.66666666669,346000,74139.566116001311,74000,24950.815519808133,24500,7841.6848776539855,7500,104925.71428571429,283750,351250,null,11,0.45,0.5,null,12,4.4999999999999998E-2]
[2027,53,171818.44447383311,171800,166833.33333333334,162060,308392.0798248286,305000,296666.66666666669,288000,381818.76549740683,380000,368333.33333333331,357000,76363.753099481357,76000,25699.339985402377,25500,8076.9354239836057,8000,108248.57142857143,292500,362500,null,12,0.45,0.5,null,13,4.4999999999999998E-2]
[2028,54,176972.99780804809,176900,171833.33333333334,166920,317643.84221957345,315000,305000,297000,393273.32846232905,390000,380000,368000,78654.665692465802,78000,26470.32018496445,26000,8319.2434867031134,8000,111657.14285714286,301250,373750,null,13,0.45,0.5,null,14,4.4999999999999998E-2]
[2029,55,182282.18774228953,182200,176966.66666666666,171920,327173.15748616064,325000,315000,306000,405071.52831619891,405000,391666.66666666669,380000,81014.305663239778,81000,27264.429790513383,27000,8568.8207913042079,8500,115131.42857142857,310000,386250,null,14,0.45,0.5,null,15,4.4999999999999998E-2]
[2030,56,187750.65337455823,187700,182266.66666666666,177080,336988.35221074545,335000,325000,315000,417223.6741656849,415000,403333.33333333331,392000,83444.734833136972,83000,28082.362684228785,28000,8825.8854150433344,8500,118745.71428571429,320000,397500,null,15,0.45,0.5,null,16,4.4999999999999998E-2]
[2031,57,193383.17297579497,193300,187733.33333333334,182380,347098.00277706783,345000,335000,325000,429740.38439065544,425000,415000,403000,85948.076878131091,85000,28924.833564755649,28500,9090.6619774946339,9000,122477.14285714286,330000,408750,null,16,0.45,0.5,null,17,4.4999999999999998E-2]
[2032,58,199184.66816506881,199100,193366.66666666666,187840,357510.94286037987,355000,345000,335000,442632.5959223751,440000,426666.66666666669,415000,88526.519184475022,88000,29792.578571698319,29500,9363.3818368194734,9000,126297.14285714286,340000,421250,null,17,0.45,0.5,null,18,4.4999999999999998E-2]
[2033,59,205160.20821002088,205100,199166.66666666666,193480,368236.27114619128,365000,355000,345000,455911.57380004635,455000,440000,428000,91182.314760009278,91000,30686.355928849269,30500,9644.2832919240573,9500,130202.85714285714,350000,433750,null,18,0.45,0.5,null,19,4.4999999999999998E-2]
[2034,{"$f":"IF(A74<StartYr,\"\",IF(A74=StartYr,Age,B73+1))","v":60},211315.01445632151,{"$f":"INT(C74/100)*100","v":211300},205166.66666666666,199300,379283.35928057705,375000,365000,355000,469588.92101404775,465000,453333.33333333331,440000,93917.784202809562,93000,31606.946606714748,31500,9933.6117906817799,9500,134165.71428571429,360000,446250,null,19,0.45,0.5,null,20,4.4999999999999998E-2]
[{"$f":"A74+1","v":2035},61,217654.46489001118,217600,211333.33333333334,205280,390661.86005899438,390000,376666.66666666669,366000,483676.58864446922,480000,466666.66666666669,453000,96735.317728893846,96000,32555.155004916192,32500,10231.620144402234,10000,138205.71428571429,371250,460000,null,20,0.45,0.5,null,21,4.4999999999999998E-2]
[2036,62,224184.09883671152,224100,{"$f":"SUM(D74:D76)/3","v":217666.66666666666},211440,402381.7158607642,400000,388333.33333333331,377000,498186.8863038033,495000,480000,467000,99637.377260760666,99000,33531.809655063676,33500,10538.5687487343,10500,142311.42857142858,382500,473750,null,21,0.45,0.5,null,22,4.4999999999999998E-2]
[2037,63,230909.62180181287,230900,224200,217800,414453.16733658715,410000,400000,388000,513132.49289291742,510000,495000,481000,102626.49857858349,102000,34537.763944715589,34500,10854.725811196329,10500,146482.85714285713,393750,487500,null,22,0.45,0.5,null,23,4.4999999999999998E-2]
[2038,64,237836.91045586727,237800,230933.33333333334,{"$f":"SUM(D74:D78)/5","v":224340},426886.76235668478,425000,411666.66666666669,400000,528526.46767970501,525000,510000,495000,105705.29353594099,105000,35573.89686305706,35500,11180.36758553222,11000,150791.42857142858,406250,502500,null,23,0.45,0.5,null,24,4.4999999999999998E-2]
[2039,65,{"$f":"C78*(1+SSBenGrowth)","v":244972.01776954331},244900,237866.66666666666,231060,{"$f":"G78*(1+Section415LimitGrowth)","v":439693.36522738531},435000,423333.33333333331,412000,{"$f":"K78*(1+IRSCompLimitGrowth)","v":544382.26171009615},540000,525000,510000,{"$f":"O78*(1+IRS401kLimitGrowth)","v":108876.45234201923},108000,{"$f":"Q78*(1+IRS401kLimitGrowth)","v":36641.113768948773},36500,{"$f":"S78*(1+IRS401kLimitGrowth)","v":11515.778613098188},11500,155277.14285714287,417500,517500,null,24,0.45,0.5,null,25,4.4999999999999998E-2]
[2040,66,252321.17830262962,252300,245000,238000,452884.1661842069,450000,436666.66666666669,424000,560713.72956139909,560000,541666.66666666663,526000,112142.7459122798,112000,37740.347182017234,37500,11861.251971491134,11500,159914.28571428571,430000,533750,null,25,0.45,0.5,null,26,4.4999999999999998E-2]
[2041,67,259890.81365170851,259800,252333.33333333334,245140,466470.69116973312,465000,450000,437000,577535.14144824108,575000,558333.33333333337,542000,115507.02828964819,115000,38872.557597477753,38500,12217.089530635869,12000,164645.71428571429,443750,550000,null,26,0.45,0.5,null,27,4.4999999999999998E-2]
[2042,68,267687.53806125978,267600,259900,252480,480464.81190482515,480000,465000,451000,594861.19569168834,590000,575000,558000,118972.23913833764,118000,40038.734325402089,40000,12583.602216554946,12500,169505.71428571429,457500,566250,null,27,0.45,0.5,null,28,4.4999999999999998E-2]
[2043,69,275718.16420309758,275700,267700,260060,494878.75626196992,490000,478333.33333333331,464000,612707.03156243905,610000,591666.66666666663,575000,122541.40631248777,122000,41239.89635516415,41000,12961.110283051594,12500,174468.57142857142,471250,583750,null,28,0.45,0.5,null,29,4.4999999999999998E-2]
[2044,70,283989.70912919054,283900,275733.33333333331,267860,509725.11894982902,505000,491666.66666666669,478000,631088.24250931223,630000,610000,593000,126217.64850186241,126000,42477.093245819073,42000,13349.943591543142,13000,179551.42857142858,485000,601250,null,29,0.45,0.5,null,30,4.4999999999999998E-2]
[2045,71,292509.40040306625,292500,284033.33333333331,275900,525016.87251832394,525000,506666.66666666669,493000,650020.88978459162,650000,630000,611000,130004.17795691828,130000,43751.406043193645,43500,13750.441899289437,13500,184880,500000,620000,null,30,0.45,0.5,null,31,4.4999999999999998E-2]
[2046,72,301284.68241515826,301200,292533.33333333331,284180,540767.37869387364,540000,523333.33333333331,508000,669521.51647812943,665000,648333.33333333337,629000,133904.30329562584,133000,45063.948224489453,45000,14162.955156268121,14000,190457.14285714287,515000,638750,null,31,0.45,0.5,null,32,4.4999999999999998E-2]
[2047,73,310323.222887613,310300,301333.33333333331,292720,556990.40005468985,555000,540000,523000,689607.16197247338,685000,666666.66666666663,648000,137921.43239449462,137000,46415.866671224139,46000,14587.843810956165,14500,196148.57142857142,531250,657500,null,32,0.45,0.5,null,33,4.4999999999999998E-2]
[2048,74,319632.91957424139,319600,310366.66666666669,301500,573700.11205633054,570000,555000,539000,710295.37683164759,710000,686666.66666666663,668000,142059.07536632946,142000,47808.342671360864,47500,15025.47912528485,15000,202068.57142857142,547500,677500,null,33,{"$f":"Z87","v":0.45},0.5,null,34,4.4999999999999998E-2]
[2049,75,329221.90716146864,329200,319700,310560,590911.11541802052,590000,571666.66666666663,556000,731604.23813659709,730000,708333.33333333337,688000,146320.84762731934,146000,49242.592951501691,49000,15476.243499043396,15000,208131.42857142858,563750,697500,null,{"$f":"+Y88+1","v":34},0.45,0.5,null,35,4.4999999999999998E-2]
[2050,76,339098.56437631272,339000,329266.66666666669,319860,608638.44888056116,605000,588333.33333333337,572000,753552.36528069503,750000,730000,708000,150710.47305613893,150000,50719.870740046739,50500,15940.530804014697,15500,214374.28571428571,580000,718750,null,35,0.45,0.5,null,36,4.4999999999999998E-2]
[2051,77,349271.52130760212,349200,339133.33333333331,329460,626897.60234697803,625000,606666.66666666663,589000,776158.93623911589,775000,751666.66666666663,730000,155231.78724782311,155000,52241.46686224814,52000,16418.746728135138,16000,220805.71428571429,597500,741250,null,36,0.45,0.5,null,37,4.4999999999999998E-2]
[2052,78,359749.66694683017,359700,349300,339340,645704.53041738737,645000,625000,607000,799443.70432628936,795000,773333.33333333337,752000,159888.7408652578,159000,53808.710868115588,53500,16911.309129979192,16500,227431.42857142858,616250,762500,null,37,0.45,0.5,null,38,4.4999999999999998E-2]
[2053,79,370542.15695523506,370500,359800,349520,665075.666329909,665000,645000,626000,823427.01545607811,820000,796666.66666666663,774000,164685.40309121553,164000,55422.972194159054,55000,17418.648403878567,17000,234257.14285714287,635000,785000,null,38,0.45,0.5,null,39,4.4999999999999998E-2]
[2054,80,381658.42166389211,381600,370600,360000,685027.93631980626,685000,665000,645000,848129.82591976051,845000,820000,797000,169625.96518395201,169000,57085.661359983824,57000,17941.207855994926,17500,241285.71428571429,655000,808750,null,39,0.45,0.5,null,40,4.4999999999999998E-2]
[2055,81,393108.17431380891,393100,381733.33333333331,370820,705578.77440940042,705000,685000,665000,873573.72069735336,870000,845000,821000,174714.74413947057,174000,58798.231200783339,58500,18479.444091674774,18000,248525.71428571429,675000,832500,null,40,0.45,0.5,null,41,4.4999999999999998E-2]
[2056,82,404901.41954322316,404900,393200,381960,726746.13764168241,725000,705000,685000,899780.93231827393,895000,870000,845000,179956.18646365468,179000,60562.17813680684,60500,19033.827414425017,19000,255985.71428571429,695000,857500,null,41,0.45,0.5,null,42,4.4999999999999998E-2]
[2057,83,417048.46212951984,417000,405000,393420,748548.52177093294,745000,725000,705000,926774.3602878222,925000,896666.66666666663,871000,185354.87205756432,185000,62379.043480911045,62000,19604.842236857767,19500,263665.71428571426,715000,883750,null,42,0.45,0.5,null,43,4.4999999999999998E-2]
[2058,84,429559.91599340545,429500,417133.33333333331,405220,771004.97742406093,770000,746666.66666666663,726000,954577.59109645686,950000,923333.33333333337,897000,190915.51821929126,190000,64250.414785338377,64000,20192.987503963501,20000,271577.14285714284,736250,910000,null,43,0.45,0.5,null,44,4.4999999999999998E-2]
[2059,85,442446.71347320761,442400,429633.33333333331,417380,794135.1267467828,790000,768333.33333333337,747000,983214.91882935062,980000,951666.66666666663,924000,196642.98376587001,196000,66177.927228898523,66000,20798.777129082406,20500,279725.71428571426,757500,937500,null,44,0.45,0.5,null,45,4.4999999999999998E-2]
[2060,86,455720.11487740383,455700,442533.33333333331,429900,817959.18054918631,815000,791666.66666666663,769000,1012711.3663942312,1010000,980000,952000,202542.27327884611,202000,68163.265045765482,68000,21422.740442954877,21000,288120,780000,966250,null,45,0.45,0.5,null,46,4.4999999999999998E-2]
[2061,87,469391.71832372597,469300,455800,442780,842497.95596566191,840000,815000,792000,1043092.7073860582,1040000,1010000,981000,208618.54147721149,208000,70208.162997138454,70000,22065.422656243525,22000,296762.85714285716,803750,995000,null,46,0.45,0.5,null,47,4.4999999999999998E-2]
[2062,88,483473.46987343777,483400,469466.66666666669,456060,867772.89464463177,865000,{"$f":"SUM(H100:H102)/3","v":840000},816000,1074385.4886076399,1070000,{"$f":"SUM(L100:L102)/3","v":1040000},1010000,214877.09772152783,214000,72314.407887052614,72000,22727.38533593083,22500,305665.71428571426,827500,1025000,null,47,0.45,0.5,null,48,4.4999999999999998E-2]
[2063,89,497977.67396964092,497900,483533.33333333331,469740,893806.08148397075,890000,865000,840000,1106617.0532658692,1105000,1071666.6666666667,1041000,221323.41065317366,221000,74483.840123664195,74000,23409.206896008756,23000,314837.14285714284,{"$f":"SUM(H100:H103)/4","v":852500},1056250,null,48,0.45,0.5,null,49,4.4999999999999998E-2]
[2064,90,512917.00418873015,512900,498066.66666666669,483840,920620.26392848988,920000,891666.66666666663,{"$f":"SUM(H100:H104)/5","v":866000},1139815.5648638452,1135000,1103333.3333333333,{"$f":"SUM(L100:L104)/5","v":1072000},227963.11297276887,227000,76718.355327374127,76500,24111.483102889018,24000,324285.71428571426,878750,{"$f":"SUM(L101:L104)/4","v":1087500},null,49,0.45,0.5,null,50,4.4999999999999998E-2]
[2065,91,528304.51431439212,528300,513033.33333333331,498360,948238.87184634455,945000,918333.33333333337,892000,1174010.0318097607,1170000,1136666.6666666667,1104000,234802.00636195194,234000,79019.90598719535,79000,24834.82759597569,24500,334017.14285714284,905000,1120000,null,50,0.45,0.5,null,51,4.4999999999999998E-2]
[2066,{"$f":"IF(A106<StartYr,\"\",IF(A106=StartYr,Age,B105+1))","v":92},544153.64974382392,544100,528433.33333333337,513320,976686.03800173488,975000,946666.66666666663,919000,1209230.3327640535,1205000,1170000,1137000,241846.06655281049,241000,81390.503166811206,81000,25579.872423854962,25500,344040,932500,1153750,null,51,0.45,0.5,null,52,4.4999999999999998E-2]
[2067,93,560478.25923613866,560400,544266.66666666663,528720,1005986.6191417869,1005000,975000,947000,1245507.242746975,1245000,1206666.6666666667,1172000,249101.44854939482,249000,83832.218261815549,83500,26347.268596570611,26000,354362.85714285716,961250,1188750,null,52,0.45,0.5,null,53,4.4999999999999998E-2]
[2068,94,577292.60701322288,577200,560566.66666666663,544580,1036166.2177160406,1035000,1005000,976000,1282872.4600293844,1280000,1243333.3333333333,1207000,256574.49200587667,256000,86347.184809670012,86000,27137.686654467729,27000,364994.28571428574,990000,1225000,null,53,0.45,0.5,null,54,4.4999999999999998E-2]
[2069,95,594611.38522361952,594600,577400,560920,1067251.2042475217,1065000,1035000,1005000,1321358.6338302658,1320000,1281666.6666666667,1244000,264271.72676605301,264000,88937.600353960108,88500,27951.817254101763,27500,375945.71428571426,1020000,1262500,null,54,0.45,0.5,null,55,4.4999999999999998E-2]
[2070,96,612449.72678032808,612400,594733.33333333337,577740,1099268.7403749474,1095000,1065000,1035000,1360999.3928451738,1360000,1320000,1282000,272199.87856903463,272000,91605.728364578914,91500,28790.371771724818,28500,387225.71428571426,1050000,1301250,null,55,0.45,0.5,null,56,4.4999999999999998E-2]
[2071,97,{"$f":"C110*(1+SSBenGrowth)","v":630823.21858373797},630800,612600,595080,{"$f":"G110*(1+Section415LimitGrowth)","v":1132246.802586196},1130000,1096666.6666666667,1066000,{"$f":"K110*(1+IRSCompLimitGrowth)","v":1401829.374630529},1400000,1360000,1321000,{"$f":"O110*(1+IRS401kLimitGrowth)","v":280365.87492610567},280000,{"$f":"Q110*(1+IRS401kLimitGrowth)","v":94353.900215516289},94000,{"$f":"S110*(1+IRS401kLimitGrowth)","v":29654.082924876562},29500,{"$f":"SUM(D77:D111)/35","v":398845.71428571426},1081250,1340000,null,56,0.45,0.5,null,57,4.4999999999999998E-2]
[2072,98,649747.91514125012,649700,630966.66666666663,612940,1166214.206663782,1165000,1130000,1098000,1443884.2558694449,1440000,1400000,1360000,288776.85117388883,288000,97184.517221981776,97000,30543.705412622861,30500,410811.42857142858,1113750,1380000,null,57,0.45,0.5,null,58,4.4999999999999998E-2]
[2073,99,669240.35259548761,669200,649900,631340,1201200.6328636955,1200000,1165000,1131000,1487200.7835455283,1485000,1441666.6666666667,1401000,297440.15670910553,297000,100100.05273864123,100000,31460.016575001548,31000,423137.14285714284,1147500,1421250,null,58,0.45,0.5,null,59,4.4999999999999998E-2]
[2074,100,689317.56317335228,689300,669400,650280,1237236.6518496063,1235000,1200000,1165000,1531816.8070518943,1530000,1485000,1443000,306363.36141037871,306000,103103.05432080047,103000,32403.817072251593,32000,435834.28571428574,1182500,1463750,null,59,0.45,0.5,null,60,4.4999999999999998E-2]
[2075,101,709997.09006855288,709900,689466.66666666663,669780,1274353.7514050945,1270000,1235000,1200000,1577771.3112634511,1575000,1530000,1486000,315554.2622526901,315000,106196.14595042448,106000,33375.931584419144,33000,448908.57142857142,1217500,1507500,null,60,0.45,0.5,null,61,4.4999999999999998E-2]
[2076,102,731297.00277060946,731200,710133.33333333337,689860,1312584.3639472474,1310000,1271666.6666666667,1236000,1625104.4506013547,1625000,1576666.6666666667,1531000,325020.89012027078,325000,109382.03032893722,109000,34377.209531951718,34000,462377.14285714284,1253750,1553750,null,61,0.45,0.5,null,62,4.4999999999999998E-2]
[2077,103,753235.91285372782,753200,731433.33333333337,710560,1351961.8948656649,{"$f":"INT(G117/$H$3)*$H$3","v":1350000},1310000,1273000,1673857.5841193954,{"$f":"INT(K117/$L$3)*$L$3","v":1670000},1623333.3333333333,1577000,334771.51682387892,{"$f":"INT(O117/$P$3)*$P$3","v":334000},112663.49123880535,{"$f":"INT(Q117/$R$3)*$R$3","v":112500},35408.525817910268,{"$f":"INT(S117/$T$3)*$T$3","v":35000},476251.42857142858,1291250,1600000,null,62,0.45,0.5,null,63,4.4999999999999998E-2]
[2078,104,775832.99023933965,775800,753400,731880,1392520.7517116349,1390000,1350000,1311000,1724073.3116429772,1720000,1671666.6666666667,1624000,344814.6623285953,344000,116043.39597596951,116000,36470.78159244758,36000,490540,1330000,1647500,null,63,0.45,0.5,null,64,4.4999999999999998E-2]
[2079,105,799107.97994651983,799100,776033.33333333337,753840,1434296.3742629839,1430000,1390000,1350000,1775795.5109922665,1775000,1721666.6666666667,1673000,355159.10219845315,355000,119524.6978552486,119500,37564.905040221005,37500,505260,1370000,1697500,null,64,0.45,0.5,null,65,4.4999999999999998E-2]
[2080,106,823081.21934491547,823000,799300,776460,1477325.2654908735,1475000,1431666.6666666667,1391000,1829069.3763220345,1825000,1773333.3333333333,1723000,365813.87526440679,365000,123110.43879090606,123000,38691.852191427635,38500,520417.14285714284,1411250,1747500,null,65,{"$f":"Z119","v":0.45},0.5,null,{"$f":"+AC119+1","v":66},4.4999999999999998E-2]
[2081,107,847773.65592526295,847700,823266.66666666663,799760,1521645.0234555998,1520000,1475000,1433000,1883941.4576116956,1880000,1826666.6666666667,1774000,376788.29152233899,376000,126803.75195463325,126500,39852.607757170466,39500,536031.42857142852,1453750,1800000,null,{"$f":"+Y120+1","v":66},0.45,0.5,null,67,4.4999999999999998E-2]
[2082,108,873206.86560302088,873200,847966.66666666663,823760,1567294.3741592679,1565000,1520000,1476000,1940459.7013400465,1940000,1881666.6666666667,1828000,388091.94026800914,388000,130607.86451327224,130500,41048.185989885584,41000,552114.28571428568,1497500,1855000,null,67,0.45,0.5,null,68,4.4999999999999998E-2]
[2083,109,899403.07157111156,899400,873433.33333333337,848480,1614313.2053840458,1610000,1565000,1520000,1998673.4923802479,1995000,1938333.3333333333,1883000,399734.69847604941,399000,134526.10044867042,134500,42279.631569582154,42000,568680,1542500,1910000,null,68,0.45,0.5,null,69,4.4999999999999998E-2]
[2084,110,926385.16371824488,926300,899633.33333333337,873920,1662742.6015455672,1660000,1611666.6666666667,1566000,2058633.6971516553,2055000,1996666.6666666667,1939000,411726.73943033093,411000,138561.88346213053,138500,43548.020516669618,43500,585740,1588750,1967500,null,69,0.45,0.5,null,70,4.4999999999999998E-2]
[2085,111,954176.71862979222,954100,926600,900140,1712624.8795919342,1710000,1660000,1613000,2120392.708066205,2120000,2056666.6666666667,1998000,424078.54161324084,424000,142718.73996599443,142500,44854.461132169708,44500,603314.28571428568,1636250,2027500,null,70,0.45,0.5,null,71,4.4999999999999998E-2]
[2086,112,982802.02018868597,982800,954400,927160,1764003.6259796922,1760000,1710000,1661000,2184004.4893081915,2180000,2118333.3333333335,2058000,436800.89786163811,436000,147000.30216497427,147000,46200.094966134799,46000,621417.14285714284,1685000,2087500,null,71,0.45,0.5,null,72,{"$f":"AD125","v":4.4999999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,0.45,0.5,null,73,{"$f":"AD126","v":4.4999999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,0.45,0.5,null,74,{"$f":"AD127","v":4.4999999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,0.45,0.5,null,75,{"$f":"AD128","v":4.4999999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,0.45,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,0.45,0.5]